Flat
E16
1 bed
1 bath
Jade Close, London E16
London, England · E16
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£11,238
↗ 15%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
49%
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 | £15,732 | £15,968 | £16,367 | £16,776 | £17,280 | £82,123 |
| Total Expenses | £13,492 | £13,562 | £13,644 | £13,729 | £13,822 | £68,249 |
| Profit Before Tax | £2,240 | £2,406 | £2,723 | £3,047 | £3,457 | £13,874 |
| Profit After Tax | £1,814 | £1,949 | £2,205 | £2,468 | £2,801 | £11,238 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £1,817 | £1,952 | £7,206 | £11,393 | £14,677 | £37,045 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change