Flat
EN3
1 bed
1 bath
Keats Close, Scotland Green Road, London EN3
East of England, England · EN3
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-2,735
↘ -4%After 5 Years
Change In Property Value
£42,467
↗ 19%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,240 | £9,379 | £9,519 | £9,757 | £10,001 | £47,896 |
| Total Expenses | £10,003 | £10,066 | £10,121 | £10,187 | £10,254 | £50,631 |
| Profit Before Tax | £-763 | £-688 | £-602 | £-430 | £-253 | £-2,735 |
| Profit After Tax | £-763 | £-688 | £-602 | £-430 | £-253 | £-2,735 |
| Change In Property Value | £3,300 | £7,816 | £10,400 | £12,076 | £8,876 | £42,467 |
| Net Return | £2,538 | £7,128 | £9,798 | £11,646 | £8,623 | £39,732 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 4% | 11% | 15% | 17% | 13% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change