Flat
E6
1 bed
1 bath
Charlemont Road, London E6
London, England · E6
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£3,794
↗ 5%After 5 Years
Change In Property Value
£32,715
↗ 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 | £11,520 | £11,693 | £11,868 | £12,165 | £12,469 | £59,715 |
| Total Expenses | £10,874 | £10,941 | £11,000 | £11,071 | £11,144 | £55,031 |
| Profit Before Tax | £646 | £752 | £868 | £1,094 | £1,325 | £4,684 |
| Profit After Tax | £523 | £609 | £703 | £886 | £1,073 | £3,794 |
| Change In Property Value | £2 | £4,800 | £8,568 | £11,402 | £7,943 | £32,715 |
| Net Return | £526 | £5,409 | £9,271 | £12,287 | £9,016 | £36,510 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 13% | 17% | 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