Flat
E17
2 beds
2 baths
Selborne Road, London E17
London, England · E17
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£705
↗ 1%After 5 Years
Change In Property Value
£37,162
↗ 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 | £17,640 | £17,905 | £18,352 | £18,811 | £19,375 | £92,083 |
| Total Expenses | £18,047 | £18,119 | £18,207 | £18,297 | £18,396 | £91,067 |
| Profit Before Tax | £-407 | £-215 | £145 | £514 | £979 | £1,017 |
| Profit After Tax | £-407 | £-215 | £117 | £416 | £793 | £705 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £-403 | £-211 | £7,318 | £13,269 | £17,896 | £37,868 |
| 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