Flat
E15
1 bed
1 bath
Major Road, London E15
London, England · E15
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£21,820
↗ 20%After 5 Years
Change In Property Value
£35,614
↗ 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 | £22,524 | £22,862 | £23,433 | £24,019 | £24,740 | £117,578 |
| Total Expenses | £17,940 | £18,020 | £18,120 | £18,223 | £18,337 | £90,640 |
| Profit Before Tax | £4,584 | £4,842 | £5,313 | £5,797 | £6,402 | £26,938 |
| Profit After Tax | £3,713 | £3,922 | £4,304 | £4,695 | £5,186 | £21,820 |
| Change In Property Value | £3 | £3 | £6,900 | £12,317 | £16,390 | £35,614 |
| Net Return | £3,716 | £3,925 | £11,204 | £17,012 | £21,576 | £57,434 |
| 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