Flat
E5
2 beds
2 baths
Almack Road, London E5
London, England · E5
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£25,270
↗ 10%After 5 Years
Change In Property Value
£105,643
↗ 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 | £35,652 | £36,187 | £36,730 | £37,648 | £38,589 | £184,805 |
| Total Expenses | £30,501 | £30,604 | £30,700 | £30,833 | £30,970 | £153,608 |
| Profit Before Tax | £5,151 | £5,582 | £6,030 | £6,815 | £7,619 | £31,197 |
| Profit After Tax | £4,172 | £4,522 | £4,884 | £5,520 | £6,171 | £25,270 |
| Change In Property Value | £8 | £15,500 | £27,668 | £36,818 | £25,650 | £105,643 |
| Net Return | £4,180 | £20,022 | £32,552 | £42,338 | £31,821 | £130,913 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 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