Flat
E8
1 bed
0 baths
Kingsland Passage, Dalston E8
London, England · E8
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£13,518
↗ 9%After 5 Years
Change In Property Value
£63,386
↗ 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 | £21,852 | £22,180 | £22,512 | £23,075 | £23,652 | £113,272 |
| Total Expenses | £19,147 | £19,229 | £19,304 | £19,402 | £19,502 | £96,583 |
| Profit Before Tax | £2,705 | £2,950 | £3,209 | £3,674 | £4,150 | £16,688 |
| Profit After Tax | £2,191 | £2,390 | £2,599 | £2,976 | £3,362 | £13,518 |
| Change In Property Value | £5 | £9,300 | £16,601 | £22,091 | £15,390 | £63,386 |
| Net Return | £2,196 | £11,690 | £19,200 | £25,066 | £18,751 | £76,904 |
| 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