Flat
E17
1 bed
1 bath
First Avenue, London E17
London, England · E17
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£3,166
↗ 2%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,056 | £22,387 | £22,947 | £23,520 | £24,226 | £115,135 |
| Total Expenses | £22,059 | £22,138 | £22,237 | £22,339 | £22,452 | £111,226 |
| Profit Before Tax | £-3 | £248 | £709 | £1,182 | £1,774 | £3,910 |
| Profit After Tax | £-3 | £201 | £574 | £957 | £1,437 | £3,166 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £1 | £206 | £9,575 | £17,022 | £22,815 | £49,619 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change