Flat
E14
2 beds
2 baths
Fairmont Avenue, 9Pf E14
London, England · E14
View property listing
Initial Investment
£198,325First YearProfit From Rental Income
£41,159
↗ 21%After 5 Years
Change In Property Value
£61,886
↗ 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 | £38,352 | £38,927 | £39,900 | £40,898 | £42,125 | £200,203 |
| Total Expenses | £29,620 | £29,724 | £29,864 | £30,008 | £30,173 | £149,389 |
| Profit Before Tax | £8,732 | £9,203 | £10,036 | £10,890 | £11,952 | £50,813 |
| Profit After Tax | £7,073 | £7,455 | £8,129 | £8,821 | £9,681 | £41,159 |
| Change In Property Value | £6 | £6 | £11,990 | £21,403 | £28,481 | £61,886 |
| Net Return | £7,079 | £7,461 | £20,120 | £30,224 | £38,162 | £103,044 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 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