Flat
E5
2 beds
1 bath
Thistlewaite Road, London, Greater London E5
London, England · E5
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£12,635
↗ 8%After 5 Years
Change In Property Value
£66,112
↗ 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 | £22,308 | £22,643 | £22,982 | £23,557 | £24,146 | £115,635 |
| Total Expenses | £19,836 | £19,919 | £19,994 | £20,093 | £20,195 | £100,037 |
| Profit Before Tax | £2,472 | £2,723 | £2,988 | £3,463 | £3,951 | £15,598 |
| Profit After Tax | £2,003 | £2,206 | £2,420 | £2,805 | £3,200 | £12,635 |
| Change In Property Value | £5 | £9,700 | £17,315 | £23,041 | £16,052 | £66,112 |
| Net Return | £2,007 | £11,906 | £19,735 | £25,846 | £19,252 | £78,747 |
| 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