Flat
E3
1 bed
1 bath
Fern Street, London E3
London, England · E3
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£14,959
↗ 9%After 5 Years
Change In Property Value
£67,475
↗ 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 | £23,268 | £23,617 | £23,971 | £24,571 | £25,185 | £120,612 |
| Total Expenses | £20,253 | £20,338 | £20,415 | £20,517 | £20,621 | £102,144 |
| Profit Before Tax | £3,015 | £3,279 | £3,557 | £4,054 | £4,564 | £18,468 |
| Profit After Tax | £2,442 | £2,656 | £2,881 | £3,284 | £3,697 | £14,959 |
| Change In Property Value | £5 | £9,900 | £17,672 | £23,516 | £16,383 | £67,475 |
| Net Return | £2,447 | £12,556 | £20,552 | £26,800 | £20,080 | £82,435 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| 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