Flat
E16
2 beds
3 baths
Hanover Avenue, London E16
London, England · E16
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£459
↗ 0%After 5 Years
Change In Property Value
£82,067
↗ 10%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £37,142 | £37,242 | £37,376 | £37,513 | £37,671 | £186,944 |
| Profit Before Tax | £-1,142 | £-702 | £78 | £876 | £1,870 | £981 |
| Profit After Tax | £-1,142 | £-702 | £78 | £710 | £1,515 | £459 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £-1,134 | £-694 | £15,978 | £29,092 | £39,283 | £82,526 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change