Flat
E17
3 beds
1 bath
Goldsmith Road, London E17
London, England · E17
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£10,216
↗ 4%After 5 Years
Change In Property Value
£74,841
↗ 10%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,520 | £36,053 | £36,954 | £37,878 | £39,014 | £185,419 |
| Total Expenses | £34,316 | £34,416 | £34,549 | £34,685 | £34,841 | £172,807 |
| Profit Before Tax | £1,204 | £1,637 | £2,405 | £3,193 | £4,173 | £12,612 |
| Profit After Tax | £975 | £1,326 | £1,948 | £2,586 | £3,380 | £10,216 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £982 | £1,333 | £16,449 | £28,469 | £37,823 | £85,057 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 1% | 7% | 12% | 16% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change