Flat
E8
2 beds
1 bath
Celandine Drive, Dalston E8
London, England · E8
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£12,331
↗ 9%After 5 Years
Change In Property Value
£59,978
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,676 | £20,986 | £21,301 | £21,833 | £22,379 | £107,176 |
| Total Expenses | £18,225 | £18,306 | £18,378 | £18,473 | £18,570 | £91,952 |
| Profit Before Tax | £2,451 | £2,681 | £2,923 | £3,360 | £3,809 | £15,224 |
| Profit After Tax | £1,986 | £2,171 | £2,367 | £2,722 | £3,085 | £12,331 |
| Change In Property Value | £4 | £8,800 | £15,708 | £20,903 | £14,562 | £59,978 |
| Net Return | £1,990 | £10,971 | £18,076 | £23,625 | £17,648 | £72,310 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change