Flat
E6
1 bed
1 bath
Elderberry Way, East Ham E6
London, England · E6
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£2,517
↗ 4%After 5 Years
Change In Property Value
£29,308
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,320 | £10,475 | £10,632 | £10,898 | £11,170 | £53,495 |
| Total Expenses | £9,950 | £10,015 | £10,072 | £10,140 | £10,210 | £50,387 |
| Profit Before Tax | £370 | £460 | £560 | £757 | £960 | £3,108 |
| Profit After Tax | £300 | £372 | £454 | £614 | £778 | £2,517 |
| Change In Property Value | £2 | £4,300 | £7,676 | £10,214 | £7,116 | £29,308 |
| Net Return | £302 | £4,672 | £8,129 | £10,828 | £7,893 | £31,825 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 7% | 12% | 17% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change