Flat
E16
1 bed
1 bath
Queens Cross, London E16
London, England · E16
View property listing
Initial Investment
£147,750First YearProfit From Rental Income
£27,388
↗ 19%After 5 Years
Change In Property Value
£46,969
↗ 10%After 5 Years
Return On Investment
50%
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 | £28,632 | £29,061 | £29,788 | £30,533 | £31,449 | £149,463 |
| Total Expenses | £22,915 | £23,004 | £23,120 | £23,238 | £23,372 | £115,650 |
| Profit Before Tax | £5,717 | £6,057 | £6,668 | £7,294 | £8,076 | £33,813 |
| Profit After Tax | £4,631 | £4,906 | £5,401 | £5,909 | £6,542 | £27,388 |
| Change In Property Value | £5 | £5 | £9,100 | £16,244 | £21,616 | £46,969 |
| Net Return | £4,635 | £4,911 | £14,501 | £22,152 | £28,158 | £74,357 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change