Flat
E15
1 bed
1 bath
Major Road, London E15
London, England · E15
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£22,249
↗ 20%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
53%
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 | £22,848 | £23,191 | £23,770 | £24,365 | £25,096 | £119,270 |
| Total Expenses | £18,171 | £18,251 | £18,352 | £18,456 | £18,571 | £91,801 |
| Profit Before Tax | £4,677 | £4,939 | £5,418 | £5,909 | £6,524 | £27,468 |
| Profit After Tax | £3,788 | £4,001 | £4,389 | £4,786 | £5,285 | £22,249 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £3,792 | £4,004 | £11,389 | £17,282 | £21,912 | £58,379 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change