Flat
E3
2 beds
2 baths
Masons House, 18 Navigators Walk, London E3
London, England · E3
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£21,100
↗ 10%After 5 Years
Change In Property Value
£85,196
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,376 | £29,817 | £30,264 | £31,020 | £31,796 | £152,273 |
| Total Expenses | £25,047 | £25,141 | £25,227 | £25,344 | £25,464 | £126,223 |
| Profit Before Tax | £4,329 | £4,676 | £5,037 | £5,676 | £6,332 | £26,050 |
| Profit After Tax | £3,507 | £3,787 | £4,080 | £4,598 | £5,129 | £21,100 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £3,513 | £16,287 | £26,393 | £34,290 | £25,814 | £106,296 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change