Flat
E3
1 bed
1 bath
London E3
London, England · E3
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£10,935
↗ 8%After 5 Years
Change In Property Value
£55,889
↗ 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 | £19,272 | £19,561 | £19,854 | £20,351 | £20,860 | £99,898 |
| Total Expenses | £17,119 | £17,198 | £17,268 | £17,360 | £17,453 | £86,398 |
| Profit Before Tax | £2,153 | £2,363 | £2,586 | £2,991 | £3,406 | £13,500 |
| Profit After Tax | £1,744 | £1,914 | £2,095 | £2,423 | £2,759 | £10,935 |
| Change In Property Value | £4 | £8,200 | £14,637 | £19,478 | £13,570 | £55,889 |
| Net Return | £1,748 | £10,114 | £16,732 | £21,901 | £16,329 | £66,824 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 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