Flat
E11
2 beds
2 baths
Roca Court, Hermon Hill, Wanstead E11
London, England · E11
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£36,617
↗ 21%After 5 Years
Change In Property Value
£54,711
↗ 10%After 5 Years
Return On Investment
52%
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 | £34,224 | £34,737 | £35,606 | £36,496 | £37,591 | £178,654 |
| Total Expenses | £26,450 | £26,547 | £26,677 | £26,810 | £26,962 | £133,447 |
| Profit Before Tax | £7,774 | £8,190 | £8,929 | £9,686 | £10,629 | £45,206 |
| Profit After Tax | £6,297 | £6,634 | £7,232 | £7,845 | £8,609 | £36,617 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £6,302 | £6,639 | £17,832 | £26,767 | £33,788 | £91,328 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change