Flat
E3
2 beds
1 bath
Jodrell Road, London E3
London, England · E3
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£1,491
↗ 2%After 5 Years
Change In Property Value
£28,626
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,876 | £10,024 | £10,175 | £10,429 | £10,690 | £51,193 |
| Total Expenses | £9,744 | £9,809 | £9,865 | £9,932 | £10,001 | £49,352 |
| Profit Before Tax | £132 | £215 | £309 | £496 | £688 | £1,841 |
| Profit After Tax | £107 | £174 | £251 | £402 | £558 | £1,491 |
| Change In Property Value | £2 | £4,200 | £7,497 | £9,976 | £6,950 | £28,626 |
| Net Return | £109 | £4,374 | £7,748 | £10,379 | £7,508 | £30,117 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change