Flat
E20
1 bed
1 bath
Olympic Park Avenue, London E20
London, England · E20
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£13,310
↗ 8%After 5 Years
Change In Property Value
£68,157
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,004 | £23,349 | £23,699 | £24,292 | £24,899 | £119,243 |
| Total Expenses | £20,388 | £20,472 | £20,548 | £20,650 | £20,753 | £102,811 |
| Profit Before Tax | £2,616 | £2,877 | £3,151 | £3,642 | £4,146 | £16,432 |
| Profit After Tax | £2,119 | £2,330 | £2,552 | £2,950 | £3,358 | £13,310 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £2,124 | £12,330 | £20,402 | £26,704 | £19,907 | £81,467 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 12% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change