Flat
E4
0 beds
0 baths
Sinclair Road, Chingford, London E4
London, England · E4
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£26,950
↗ 7%After 5 Years
Change In Property Value
£149,945
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £47,304 | £48,014 | £48,734 | £49,952 | £51,201 | £245,204 |
| Total Expenses | £42,123 | £42,244 | £42,357 | £42,521 | £42,688 | £211,932 |
| Profit Before Tax | £5,181 | £5,770 | £6,377 | £7,432 | £8,513 | £33,272 |
| Profit After Tax | £4,197 | £4,673 | £5,165 | £6,020 | £6,895 | £26,950 |
| Change In Property Value | £11 | £22,000 | £39,270 | £52,258 | £36,406 | £149,945 |
| Net Return | £4,208 | £26,674 | £44,436 | £58,277 | £43,302 | £176,896 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change