Flat
E14
2 beds
2 baths
London, London E14
London, England · E14
View property listing
Initial Investment
£58,600First YearProfit From Rental Income
£7,451
↗ 13%After 5 Years
Change In Property Value
£19,820
↗ 10%After 5 Years
Return On Investment
47%
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 | £12,288 | £12,472 | £12,784 | £13,104 | £13,497 | £64,145 |
| Total Expenses | £10,846 | £10,911 | £10,985 | £11,061 | £11,143 | £54,946 |
| Profit Before Tax | £1,442 | £1,561 | £1,799 | £2,043 | £2,354 | £9,199 |
| Profit After Tax | £1,168 | £1,265 | £1,457 | £1,655 | £1,907 | £7,451 |
| Change In Property Value | £2 | £2 | £3,840 | £6,855 | £9,121 | £19,820 |
| Net Return | £1,170 | £1,267 | £5,297 | £8,509 | £11,028 | £27,271 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change