Flat
E6
1 bed
1 bath
Pickering Avenue, London E6
London, England · E6
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£3,028
↗ 4%After 5 Years
Change In Property Value
£30,671
↗ 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 | £10,800 | £10,962 | £11,126 | £11,405 | £11,690 | £55,983 |
| Total Expenses | £10,319 | £10,386 | £10,443 | £10,513 | £10,584 | £52,244 |
| Profit Before Tax | £481 | £576 | £683 | £892 | £1,106 | £3,738 |
| Profit After Tax | £389 | £467 | £554 | £722 | £896 | £3,028 |
| Change In Property Value | £2 | £4,500 | £8,033 | £10,689 | £7,447 | £30,671 |
| Net Return | £392 | £4,967 | £8,586 | £11,412 | £8,342 | £33,699 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 13% | 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