Flat
E16
1 bed
1 bath
Bonnet Street, London E16
London, England · E16
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£23,074
↗ 18%After 5 Years
Change In Property Value
£41,291
↗ 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 | £25,176 | £25,554 | £26,192 | £26,847 | £27,653 | £131,422 |
| Total Expenses | £20,388 | £20,471 | £20,578 | £20,688 | £20,811 | £102,935 |
| Profit Before Tax | £4,788 | £5,082 | £5,614 | £6,160 | £6,842 | £28,487 |
| Profit After Tax | £3,879 | £4,117 | £4,548 | £4,989 | £5,542 | £23,074 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £3,883 | £4,121 | £12,548 | £19,270 | £24,545 | £64,366 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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