Flat
E3
2 beds
2 baths
Gunmakers Lane, London E3
London, England · E3
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£21,821
↗ 10%After 5 Years
Change In Property Value
£87,241
↗ 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 | £30,084 | £30,535 | £30,993 | £31,768 | £32,562 | £155,943 |
| Total Expenses | £25,600 | £25,696 | £25,782 | £25,902 | £26,024 | £129,004 |
| Profit Before Tax | £4,484 | £4,840 | £5,211 | £5,866 | £6,539 | £26,939 |
| Profit After Tax | £3,632 | £3,920 | £4,221 | £4,752 | £5,296 | £21,821 |
| Change In Property Value | £6 | £12,800 | £22,848 | £30,404 | £21,182 | £87,241 |
| Net Return | £3,638 | £16,720 | £27,069 | £35,156 | £26,478 | £109,062 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 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