Flat
E16
0 beds
1 bath
Store Road, London E16
London, England · E16
View property listing
Initial Investment
£92,100First YearProfit From Rental Income
£14,852
↗ 16%After 5 Years
Change In Property Value
£30,556
↗ 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 | £18,624 | £18,903 | £19,376 | £19,860 | £20,456 | £97,220 |
| Total Expenses | £15,606 | £15,680 | £15,770 | £15,863 | £15,965 | £78,884 |
| Profit Before Tax | £3,018 | £3,223 | £3,606 | £3,998 | £4,491 | £18,336 |
| Profit After Tax | £2,444 | £2,611 | £2,921 | £3,238 | £3,638 | £14,852 |
| Change In Property Value | £3 | £3 | £5,920 | £10,567 | £14,062 | £30,556 |
| Net Return | £2,447 | £2,614 | £8,841 | £13,806 | £17,700 | £45,407 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 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