Flat
E10
2 beds
2 baths
Oliver Road, London E10
London, England · E10
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£38,290
↗ 21%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
53%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,508 | £36,041 | £36,942 | £37,865 | £39,001 | £185,357 |
| Total Expenses | £27,372 | £27,471 | £27,604 | £27,741 | £27,897 | £138,085 |
| Profit Before Tax | £8,136 | £8,569 | £9,337 | £10,125 | £11,104 | £47,271 |
| Profit After Tax | £6,590 | £6,941 | £7,563 | £8,201 | £8,994 | £38,290 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £6,596 | £6,947 | £18,563 | £27,836 | £35,124 | £95,066 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change