Flat
E9
2 beds
1 bath
Brookfield Road, By Victoria Park E9
London, England · E9
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£20,649
↗ 11%After 5 Years
Change In Property Value
£77,699
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,360 | £27,770 | £28,187 | £28,892 | £29,614 | £141,823 |
| Total Expenses | £23,076 | £23,167 | £23,249 | £23,362 | £23,477 | £116,330 |
| Profit Before Tax | £4,284 | £4,604 | £4,938 | £5,530 | £6,137 | £25,493 |
| Profit After Tax | £3,470 | £3,729 | £3,999 | £4,479 | £4,971 | £20,649 |
| Change In Property Value | £6 | £11,400 | £20,349 | £27,079 | £18,865 | £77,699 |
| Net Return | £3,476 | £15,129 | £24,349 | £31,558 | £23,836 | £98,348 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change