Flat
E5
1 bed
1 bath
Woodmill Road, By Millfields Park & Canal E5
London, England · E5
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£12,088
↗ 15%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £14,392 | £14,463 | £14,549 | £14,637 | £14,733 | £72,774 |
| Profit Before Tax | £2,408 | £2,589 | £2,929 | £3,279 | £3,720 | £14,924 |
| Profit After Tax | £1,950 | £2,097 | £2,373 | £2,656 | £3,013 | £12,088 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £1,953 | £2,099 | £7,773 | £12,295 | £15,840 | £39,960 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change