Flat
E6
2 beds
2 baths
Cornwell House, 13 Ron Leighton Way, London, Essex E6
London, England · E6
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£12,732
↗ 10%After 5 Years
Change In Property Value
£56,570
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,920 | £20,219 | £20,522 | £21,035 | £21,561 | £103,257 |
| Total Expenses | £17,345 | £17,425 | £17,496 | £17,589 | £17,684 | £87,538 |
| Profit Before Tax | £2,575 | £2,794 | £3,026 | £3,446 | £3,877 | £15,719 |
| Profit After Tax | £2,086 | £2,263 | £2,451 | £2,791 | £3,140 | £12,732 |
| Change In Property Value | £4 | £8,300 | £14,816 | £19,715 | £13,735 | £56,570 |
| Net Return | £2,090 | £10,563 | £17,267 | £22,507 | £16,875 | £69,303 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change