Flat
E14
0 beds
1 bath
Fairmont Avenue, London E14
London, England · E14
View property listing
Initial Investment
£91,050First YearProfit From Rental Income
£15,791
↗ 17%After 5 Years
Change In Property Value
£30,246
↗ 10%After 5 Years
Return On Investment
51%
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 | £18,744 | £19,025 | £19,501 | £19,988 | £20,588 | £97,846 |
| Total Expenses | £15,499 | £15,573 | £15,664 | £15,756 | £15,859 | £78,352 |
| Profit Before Tax | £3,245 | £3,452 | £3,837 | £4,232 | £4,729 | £19,494 |
| Profit After Tax | £2,628 | £2,796 | £3,108 | £3,428 | £3,830 | £15,791 |
| Change In Property Value | £3 | £3 | £5,860 | £10,460 | £13,920 | £30,246 |
| Net Return | £2,631 | £2,799 | £8,968 | £13,888 | £17,750 | £46,036 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change