Flat
E9
2 beds
2 baths
Wallis Road, London E9
London, England · E9
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£21,415
↗ 11%After 5 Years
Change In Property Value
£79,744
↗ 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 | £28,080 | £28,501 | £28,929 | £29,652 | £30,393 | £145,555 |
| Total Expenses | £23,630 | £23,722 | £23,806 | £23,920 | £24,037 | £119,117 |
| Profit Before Tax | £4,450 | £4,779 | £5,122 | £5,732 | £6,356 | £26,438 |
| Profit After Tax | £3,604 | £3,871 | £4,149 | £4,643 | £5,148 | £21,415 |
| Change In Property Value | £6 | £11,700 | £20,885 | £27,792 | £19,361 | £79,744 |
| Net Return | £3,610 | £15,571 | £25,034 | £32,434 | £24,510 | £101,159 |
| 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