Flat
E8
3 beds
1 bath
Samuel Close, Haggerston E8
London, England · E8
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£24,403
↗ 11%After 5 Years
Change In Property Value
£94,738
↗ 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 | £32,664 | £33,154 | £33,651 | £34,493 | £35,355 | £169,317 |
| Total Expenses | £27,628 | £27,727 | £27,818 | £27,944 | £28,073 | £139,189 |
| Profit Before Tax | £5,036 | £5,427 | £5,834 | £6,549 | £7,282 | £30,128 |
| Profit After Tax | £4,079 | £4,396 | £4,725 | £5,305 | £5,899 | £24,403 |
| Change In Property Value | £7 | £13,900 | £24,812 | £33,017 | £23,002 | £94,738 |
| Net Return | £4,086 | £18,296 | £29,537 | £38,322 | £28,901 | £119,142 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 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