Flat
E15
1 bed
1 bath
Jupp Road West, London E15
London, England · E15
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£24,443
↗ 20%After 5 Years
Change In Property Value
£38,711
↗ 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 | £24,480 | £24,847 | £25,468 | £26,105 | £26,888 | £127,789 |
| Total Expenses | £19,326 | £19,409 | £19,514 | £19,621 | £19,742 | £97,613 |
| Profit Before Tax | £5,154 | £5,438 | £5,954 | £6,484 | £7,146 | £30,176 |
| Profit After Tax | £4,175 | £4,405 | £4,823 | £5,252 | £5,788 | £24,443 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £4,178 | £4,409 | £12,323 | £18,640 | £23,603 | £63,153 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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