Flat
E6
1 bed
1 bath
Oliver Gardens, London E6
London, England · E6
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£1,240
↗ 2%After 5 Years
Change In Property Value
£25,900
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,120 | £9,257 | £9,396 | £9,631 | £9,871 | £47,274 |
| Total Expenses | £9,025 | £9,089 | £9,144 | £9,209 | £9,276 | £45,743 |
| Profit Before Tax | £95 | £168 | £252 | £421 | £595 | £1,531 |
| Profit After Tax | £77 | £136 | £204 | £341 | £482 | £1,240 |
| Change In Property Value | £2 | £3,800 | £6,783 | £9,026 | £6,288 | £25,900 |
| Net Return | £79 | £3,936 | £6,987 | £9,368 | £6,771 | £27,140 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change