Flat
E14
1 bed
1 bath
Ringwood Gardens, London E14
London, England · E14
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£9,327
↗ 14%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
48%
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 | £13,752 | £13,958 | £14,307 | £14,665 | £15,105 | £71,787 |
| Total Expenses | £11,905 | £11,972 | £12,050 | £12,129 | £12,216 | £60,273 |
| Profit Before Tax | £1,847 | £1,986 | £2,257 | £2,535 | £2,889 | £11,515 |
| Profit After Tax | £1,496 | £1,609 | £1,829 | £2,054 | £2,340 | £9,327 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £1,498 | £1,611 | £6,129 | £9,729 | £12,554 | £31,521 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change