Flat
E15
1 bed
1 bath
River Heights, High Street, London E15
London, England · E15
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£19,626
↗ 20%After 5 Years
Change In Property Value
£33,033
↗ 10%After 5 Years
Return On Investment
52%
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 | £20,892 | £21,205 | £21,736 | £22,279 | £22,947 | £109,059 |
| Total Expenses | £16,785 | £16,863 | £16,959 | £17,057 | £17,166 | £84,829 |
| Profit Before Tax | £4,107 | £4,343 | £4,777 | £5,222 | £5,781 | £24,230 |
| Profit After Tax | £3,327 | £3,518 | £3,869 | £4,230 | £4,683 | £19,626 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £3,330 | £3,521 | £10,270 | £15,654 | £19,885 | £52,659 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 16% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change