Flat
E4
2 beds
1 bath
Beaufort Close, Chingford E4
London, England · E4
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£1,011
↗ 1%After 5 Years
Change In Property Value
£40,213
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,684 | £12,874 | £13,067 | £13,394 | £13,729 | £65,749 |
| Total Expenses | £12,760 | £12,829 | £12,889 | £12,964 | £13,040 | £64,482 |
| Profit Before Tax | £-76 | £45 | £178 | £430 | £689 | £1,266 |
| Profit After Tax | £-76 | £37 | £144 | £348 | £558 | £1,011 |
| Change In Property Value | £3 | £5,900 | £10,532 | £14,015 | £9,763 | £40,213 |
| Net Return | £-73 | £5,937 | £10,676 | £14,363 | £10,321 | £41,224 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change