Flat
E15
3 beds
2 baths
River Heights, High Street, London E15
London, England · E15
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£48,571
↗ 22%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
54%
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 | £42,432 | £43,068 | £44,145 | £45,249 | £46,606 | £221,501 |
| Total Expenses | £32,032 | £32,142 | £32,292 | £32,446 | £32,625 | £161,537 |
| Profit Before Tax | £10,400 | £10,927 | £11,853 | £12,802 | £13,981 | £59,964 |
| Profit After Tax | £8,424 | £8,851 | £9,601 | £10,370 | £11,325 | £48,571 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £8,431 | £8,857 | £22,601 | £33,575 | £42,205 | £115,669 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change