Flat
E6
2 beds
2 baths
Albion Way, Upton Park, London E6
London, England · E6
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£9,923
↗ 9%After 5 Years
Change In Property Value
£49,073
↗ 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 | £17,280 | £17,539 | £17,802 | £18,247 | £18,704 | £89,572 |
| Total Expenses | £15,311 | £15,387 | £15,454 | £15,541 | £15,629 | £77,322 |
| Profit Before Tax | £1,969 | £2,152 | £2,348 | £2,707 | £3,075 | £12,251 |
| Profit After Tax | £1,595 | £1,743 | £1,902 | £2,192 | £2,491 | £9,923 |
| Change In Property Value | £4 | £7,200 | £12,852 | £17,103 | £11,915 | £49,073 |
| Net Return | £1,598 | £8,943 | £14,754 | £19,295 | £14,405 | £58,996 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 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