Flat
E3
2 beds
2 baths
London E3
London, England · E3
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£16,611
↗ 10%After 5 Years
Change In Property Value
£72,246
↗ 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 | £24,912 | £25,286 | £25,665 | £26,307 | £26,964 | £129,133 |
| Total Expenses | £21,544 | £21,631 | £21,710 | £21,816 | £21,925 | £108,626 |
| Profit Before Tax | £3,368 | £3,654 | £3,955 | £4,490 | £5,040 | £20,507 |
| Profit After Tax | £2,728 | £2,960 | £3,203 | £3,637 | £4,082 | £16,611 |
| Change In Property Value | £5 | £10,600 | £18,921 | £25,179 | £17,541 | £72,246 |
| Net Return | £2,733 | £13,560 | £22,125 | £28,816 | £21,623 | £88,857 |
| 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