Flat
E5
2 beds
1 bath
Hilsea Street, London E5
London, England · E5
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£15,456
↗ 9%After 5 Years
Change In Property Value
£74,973
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,296 | £25,675 | £26,061 | £26,712 | £27,380 | £131,124 |
| Total Expenses | £22,226 | £22,314 | £22,393 | £22,500 | £22,610 | £112,043 |
| Profit Before Tax | £3,070 | £3,362 | £3,667 | £4,212 | £4,770 | £19,081 |
| Profit After Tax | £2,487 | £2,723 | £2,970 | £3,412 | £3,864 | £15,456 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £2,492 | £13,723 | £22,606 | £29,540 | £22,067 | £90,428 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 12% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change