Flat
E17
2 beds
1 bath
The Drive, London E17
London, England · E17
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£990
↗ 1%After 5 Years
Change In Property Value
£38,195
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,132 | £18,404 | £18,864 | £19,336 | £19,916 | £94,651 |
| Total Expenses | £18,493 | £18,566 | £18,655 | £18,746 | £18,847 | £93,307 |
| Profit Before Tax | £-361 | £-162 | £209 | £590 | £1,069 | £1,344 |
| Profit After Tax | £-361 | £-162 | £169 | £478 | £866 | £990 |
| Change In Property Value | £4 | £4 | £7,400 | £13,209 | £17,578 | £38,195 |
| Net Return | £-357 | £-158 | £7,569 | £13,687 | £18,444 | £39,184 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change