Flat
E8
1 bed
1 bath
Atkins Square, Dalston Lane, London E8
London, England · E8
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£11,866
↗ 9%After 5 Years
Change In Property Value
£58,615
↗ 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 | £20,208 | £20,511 | £20,819 | £21,339 | £21,873 | £104,750 |
| Total Expenses | £17,856 | £17,936 | £18,008 | £18,102 | £18,198 | £90,101 |
| Profit Before Tax | £2,352 | £2,575 | £2,811 | £3,237 | £3,675 | £14,649 |
| Profit After Tax | £1,905 | £2,086 | £2,277 | £2,622 | £2,977 | £11,866 |
| Change In Property Value | £4 | £8,600 | £15,351 | £20,428 | £14,232 | £58,615 |
| Net Return | £1,909 | £10,686 | £17,628 | £23,050 | £17,208 | £70,481 |
| 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