Flat
E8
3 beds
3 baths
London Lane, London E8
London, England · E8
View property listing
Initial Investment
£460,250First YearProfit From Rental Income
£52,781
↗ 11%After 5 Years
Change In Property Value
£176,527
↗ 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 | £60,864 | £61,777 | £62,704 | £64,271 | £65,878 | £315,494 |
| Total Expenses | £49,753 | £49,894 | £50,028 | £50,227 | £50,430 | £250,332 |
| Profit Before Tax | £11,111 | £11,883 | £12,676 | £14,045 | £15,448 | £65,162 |
| Profit After Tax | £9,000 | £9,625 | £10,267 | £11,376 | £12,513 | £52,781 |
| Change In Property Value | £13 | £25,900 | £46,232 | £61,522 | £42,860 | £176,527 |
| Net Return | £9,013 | £35,525 | £56,499 | £72,898 | £55,373 | £229,308 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 12% | 16% | 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