Flat
E12
2 beds
1 bath
Star House, Snowshill Road, Manor Park E12
London, England · E12
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£33,991
↗ 38%After 5 Years
Change In Property Value
£29,936
↗ 10%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £15,846 | £15,927 | £16,029 | £16,134 | £16,251 | £80,187 |
| Profit Before Tax | £7,554 | £7,824 | £8,316 | £8,819 | £9,451 | £41,964 |
| Profit After Tax | £6,119 | £6,338 | £6,736 | £7,144 | £7,655 | £33,991 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £6,122 | £6,340 | £12,536 | £17,497 | £21,432 | £63,927 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 9% | 38% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 24% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change