Flat
E7
6 beds
2 baths
Upton Lane, London E7
London, England · E7
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£23,637
↗ 12%After 5 Years
Change In Property Value
£79,744
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,668 | £29,098 | £29,534 | £30,273 | £31,030 | £148,603 |
| Total Expenses | £23,689 | £23,782 | £23,867 | £23,982 | £24,101 | £119,421 |
| Profit Before Tax | £4,979 | £5,316 | £5,668 | £6,290 | £6,929 | £29,182 |
| Profit After Tax | £4,033 | £4,306 | £4,591 | £5,095 | £5,612 | £23,637 |
| Change In Property Value | £6 | £11,700 | £20,885 | £27,792 | £19,361 | £79,744 |
| Net Return | £4,039 | £16,006 | £25,476 | £32,887 | £24,974 | £103,381 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change