Flat
E15
2 beds
2 baths
Major Road, London E15
London, England · E15
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£33,216
↗ 21%After 5 Years
Change In Property Value
£49,034
↗ 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 | £31,008 | £31,473 | £32,260 | £33,066 | £34,058 | £161,866 |
| Total Expenses | £23,946 | £24,039 | £24,161 | £24,285 | £24,427 | £120,858 |
| Profit Before Tax | £7,062 | £7,434 | £8,099 | £8,781 | £9,631 | £41,008 |
| Profit After Tax | £5,720 | £6,022 | £6,560 | £7,113 | £7,802 | £33,216 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £5,725 | £6,026 | £16,061 | £24,071 | £30,368 | £82,250 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 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