Flat
E13
1 bed
1 bath
New Barn Street, London E13
London, England · E13
View property listing
Initial Investment
£75,700First YearProfit From Rental Income
£17,746
↗ 23%After 5 Years
Change In Property Value
£25,704
↗ 10%After 5 Years
Return On Investment
57%
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 | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £13,619 | £13,691 | £13,778 | £13,867 | £13,966 | £68,922 |
| Profit Before Tax | £3,781 | £3,970 | £4,324 | £4,688 | £5,146 | £21,909 |
| Profit After Tax | £3,063 | £3,216 | £3,503 | £3,797 | £4,168 | £17,746 |
| Change In Property Value | £2 | £2 | £4,980 | £8,889 | £11,829 | £25,704 |
| Net Return | £3,065 | £3,218 | £8,483 | £12,686 | £15,998 | £43,450 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 17% | 21% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change