Flat
E15
1 bed
1 bath
Brassett Point, Abbey Road, London E15
London, England · E15
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£9,948
↗ 16%After 5 Years
Change In Property Value
£21,678
↗ 10%After 5 Years
Return On Investment
49%
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 | £13,704 | £13,910 | £14,257 | £14,614 | £15,052 | £71,537 |
| Total Expenses | £11,702 | £11,769 | £11,846 | £11,926 | £12,012 | £59,256 |
| Profit Before Tax | £2,002 | £2,141 | £2,411 | £2,688 | £3,040 | £12,281 |
| Profit After Tax | £1,621 | £1,734 | £1,953 | £2,177 | £2,462 | £9,948 |
| Change In Property Value | £2 | £2 | £4,200 | £7,497 | £9,977 | £21,678 |
| Net Return | £1,624 | £1,736 | £6,153 | £9,674 | £12,439 | £31,626 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change