Flat
E3
2 beds
2 baths
Bramble Path, London E3
London, England · E3
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£16,145
↗ 9%After 5 Years
Change In Property Value
£70,883
↗ 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 | £24,444 | £24,811 | £25,183 | £25,812 | £26,458 | £126,708 |
| Total Expenses | £21,175 | £21,262 | £21,340 | £21,445 | £21,552 | £106,775 |
| Profit Before Tax | £3,269 | £3,549 | £3,843 | £4,367 | £4,905 | £19,933 |
| Profit After Tax | £2,648 | £2,874 | £3,112 | £3,538 | £3,973 | £16,145 |
| Change In Property Value | £5 | £10,400 | £18,564 | £24,704 | £17,210 | £70,883 |
| Net Return | £2,653 | £13,274 | £21,677 | £28,241 | £21,184 | £87,029 |
| 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