Flat
E16
3 beds
2 baths
Bradfield Road, London E16
London, England · E16
View property listing
Initial Investment
£247,325First YearProfit From Rental Income
£49,807
↗ 20%After 5 Years
Change In Property Value
£76,338
↗ 10%After 5 Years
Return On Investment
51%
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 | £46,536 | £47,234 | £48,415 | £49,625 | £51,114 | £242,924 |
| Total Expenses | £35,993 | £36,109 | £36,270 | £36,435 | £36,627 | £181,434 |
| Profit Before Tax | £10,543 | £11,125 | £12,145 | £13,190 | £14,487 | £61,490 |
| Profit After Tax | £8,540 | £9,011 | £9,837 | £10,684 | £11,735 | £49,807 |
| Change In Property Value | £7 | £7 | £14,790 | £26,401 | £35,132 | £76,338 |
| Net Return | £8,547 | £9,019 | £24,628 | £37,085 | £46,867 | £126,145 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change