Flat
E15
2 beds
2 baths
Atelier Point, Jupp Road West, London E15
London, England · E15
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£37,603
↗ 22%After 5 Years
Change In Property Value
£54,195
↗ 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 | £34,272 | £34,786 | £35,656 | £36,547 | £37,644 | £178,904 |
| Total Expenses | £26,257 | £26,354 | £26,484 | £26,617 | £26,769 | £132,481 |
| Profit Before Tax | £8,015 | £8,432 | £9,172 | £9,930 | £10,874 | £46,424 |
| Profit After Tax | £6,492 | £6,830 | £7,429 | £8,043 | £8,808 | £37,603 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £6,498 | £6,835 | £17,929 | £26,786 | £33,750 | £91,798 |
| 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