Flat
E3
2 beds
2 baths
Caisson Moor Court, Navigation Road, London E3
London, England · E3
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£9,749
↗ 8%After 5 Years
Change In Property Value
£52,481
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,096 | £18,367 | £18,643 | £19,109 | £19,587 | £93,802 |
| Total Expenses | £16,197 | £16,274 | £16,343 | £16,431 | £16,522 | £81,766 |
| Profit Before Tax | £1,899 | £2,093 | £2,300 | £2,678 | £3,065 | £12,036 |
| Profit After Tax | £1,538 | £1,696 | £1,863 | £2,169 | £2,483 | £9,749 |
| Change In Property Value | £4 | £7,700 | £13,745 | £18,290 | £12,742 | £52,481 |
| Net Return | £1,542 | £9,396 | £15,608 | £20,459 | £15,225 | £62,230 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change