Flat
E4
1 bed
1 bath
Stanley Road, Chingford E4
London, England · E4
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£1,684
↗ 2%After 5 Years
Change In Property Value
£42,939
↗ 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 | £13,548 | £13,751 | £13,957 | £14,306 | £14,664 | £70,227 |
| Total Expenses | £13,490 | £13,560 | £13,622 | £13,699 | £13,777 | £68,148 |
| Profit Before Tax | £58 | £191 | £336 | £608 | £887 | £2,080 |
| Profit After Tax | £47 | £155 | £272 | £492 | £719 | £1,684 |
| Change In Property Value | £3 | £6,300 | £11,246 | £14,965 | £10,425 | £42,939 |
| Net Return | £50 | £6,455 | £11,517 | £15,457 | £11,144 | £44,623 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 2% |
| Total Net Return (%) | 0% | 7% | 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