Flat
E3
1 bed
1 bath
London E3
London, England · E3
View property listing
Initial Investment
£130,250First YearProfit From Rental Income
£10,680
↗ 8%After 5 Years
Change In Property Value
£55,207
↗ 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 | £19,032 | £19,317 | £19,607 | £20,097 | £20,600 | £98,654 |
| Total Expenses | £16,934 | £17,013 | £17,083 | £17,173 | £17,266 | £85,469 |
| Profit Before Tax | £2,098 | £2,305 | £2,525 | £2,924 | £3,334 | £13,185 |
| Profit After Tax | £1,699 | £1,867 | £2,045 | £2,368 | £2,700 | £10,680 |
| Change In Property Value | £4 | £8,100 | £14,459 | £19,240 | £13,404 | £55,207 |
| Net Return | £1,703 | £9,967 | £16,504 | £21,609 | £16,104 | £65,887 |
| 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