Flat
E5
2 beds
1 bath
Mount Pleasant Lane E5
London, England · E5
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£14,405
↗ 8%After 5 Years
Change In Property Value
£71,565
↗ 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 | £24,156 | £24,518 | £24,886 | £25,508 | £26,146 | £125,215 |
| Total Expenses | £21,307 | £21,394 | £21,471 | £21,576 | £21,682 | £107,430 |
| Profit Before Tax | £2,849 | £3,125 | £3,415 | £3,933 | £4,464 | £17,785 |
| Profit After Tax | £2,307 | £2,531 | £2,766 | £3,186 | £3,616 | £14,405 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £2,313 | £13,031 | £21,509 | £28,127 | £20,992 | £85,970 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| 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