Flat
E3
1 bed
1 bath
London E3
London, England · E3
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£11,145
↗ 8%After 5 Years
Change In Property Value
£56,570
↗ 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 | £19,500 | £19,792 | £20,089 | £20,592 | £21,106 | £101,080 |
| Total Expenses | £17,303 | £17,382 | £17,453 | £17,545 | £17,639 | £87,320 |
| Profit Before Tax | £2,197 | £2,411 | £2,637 | £3,047 | £3,468 | £13,759 |
| Profit After Tax | £1,780 | £1,953 | £2,136 | £2,468 | £2,809 | £11,145 |
| Change In Property Value | £4 | £8,300 | £14,816 | £19,715 | £13,735 | £56,570 |
| Net Return | £1,784 | £10,253 | £16,951 | £22,183 | £16,544 | £67,716 |
| 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