Flat
E9
4 beds
1 bath
Paragon Road, London E9
London, England · E9
View property listing
Initial Investment
£168,575First YearProfit From Rental Income
£17,814
↗ 11%After 5 Years
Change In Property Value
£70,134
↗ 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 | £24,696 | £25,066 | £25,442 | £26,078 | £26,730 | £128,014 |
| Total Expenses | £21,024 | £21,111 | £21,189 | £21,295 | £21,403 | £106,021 |
| Profit Before Tax | £3,672 | £3,956 | £4,253 | £4,784 | £5,328 | £21,993 |
| Profit After Tax | £2,975 | £3,204 | £3,445 | £3,875 | £4,316 | £17,814 |
| Change In Property Value | £5 | £10,290 | £18,368 | £24,442 | £17,028 | £70,134 |
| Net Return | £2,980 | £13,494 | £21,813 | £28,317 | £21,344 | £87,948 |
| 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