Flat
E16
1 bed
1 bath
Rawsthorne Close, London E16
London, England · E16
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£7,308
↗ 12%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
46%
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 | £12,588 | £12,777 | £13,096 | £13,424 | £13,826 | £65,711 |
| Total Expenses | £11,194 | £11,259 | £11,334 | £11,410 | £11,493 | £56,689 |
| Profit Before Tax | £1,394 | £1,518 | £1,763 | £2,013 | £2,333 | £9,022 |
| Profit After Tax | £1,129 | £1,230 | £1,428 | £1,631 | £1,890 | £7,308 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £1,131 | £1,232 | £5,428 | £8,771 | £11,391 | £27,953 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change