Flat
E15
2 beds
1 bath
Prospect Row, London, London E15
London, England · E15
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£41,990
↗ 22%After 5 Years
Change In Property Value
£59,356
↗ 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 | £37,536 | £38,099 | £39,052 | £40,028 | £41,229 | £195,943 |
| Total Expenses | £28,567 | £28,669 | £28,807 | £28,949 | £29,111 | £144,103 |
| Profit Before Tax | £8,969 | £9,430 | £10,244 | £11,079 | £12,117 | £51,840 |
| Profit After Tax | £7,265 | £7,638 | £8,298 | £8,974 | £9,815 | £41,990 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £7,271 | £7,644 | £19,798 | £29,502 | £37,132 | £101,347 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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