Flat
E3
2 beds
2 baths
Fern Street, London E3
London, England · E3
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£22,286
↗ 10%After 5 Years
Change In Property Value
£88,604
↗ 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 | £30,552 | £31,010 | £31,475 | £32,262 | £33,069 | £158,369 |
| Total Expenses | £25,969 | £26,065 | £26,152 | £26,273 | £26,396 | £130,855 |
| Profit Before Tax | £4,583 | £4,946 | £5,323 | £5,990 | £6,673 | £27,514 |
| Profit After Tax | £3,712 | £4,006 | £4,312 | £4,852 | £5,405 | £22,286 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £3,719 | £17,006 | £27,517 | £35,731 | £26,918 | £110,890 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 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