Flat
E15
2 beds
2 baths
Major Road, London E15
London, England · E15
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£26,636
↗ 21%After 5 Years
Change In Property Value
£41,291
↗ 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 | £26,112 | £26,504 | £27,166 | £27,845 | £28,681 | £136,308 |
| Total Expenses | £20,481 | £20,566 | £20,676 | £20,787 | £20,914 | £103,424 |
| Profit Before Tax | £5,631 | £5,937 | £6,491 | £7,058 | £7,767 | £32,884 |
| Profit After Tax | £4,561 | £4,809 | £5,257 | £5,717 | £6,291 | £26,636 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £4,565 | £4,813 | £13,258 | £19,997 | £25,294 | £67,928 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 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