Flat
E15
1 bed
1 bath
Luxembourg Mews, London, London E15
London, England · E15
View property listing
Initial Investment
£54,625First YearProfit From Rental Income
£7,206
↗ 13%After 5 Years
Change In Property Value
£18,452
↗ 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 | £11,664 | £11,839 | £12,135 | £12,438 | £12,811 | £60,888 |
| Total Expenses | £10,258 | £10,322 | £10,394 | £10,469 | £10,549 | £51,992 |
| Profit Before Tax | £1,406 | £1,517 | £1,741 | £1,970 | £2,263 | £8,896 |
| Profit After Tax | £1,139 | £1,229 | £1,410 | £1,595 | £1,833 | £7,206 |
| Change In Property Value | £2 | £2 | £3,575 | £6,382 | £8,492 | £18,452 |
| Net Return | £1,140 | £1,231 | £4,985 | £7,977 | £10,325 | £25,658 |
| Return From Rental Income (%) | 2% | 2% | 3% | 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