Flat
E16
2 beds
1 bath
Store Road, London E16
London, England · E16
View property listing
Initial Investment
£135,150First YearProfit From Rental Income
£24,588
↗ 18%After 5 Years
Change In Property Value
£43,253
↗ 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 | £26,376 | £26,772 | £27,441 | £28,127 | £28,971 | £137,686 |
| Total Expenses | £21,261 | £21,347 | £21,457 | £21,569 | £21,696 | £107,331 |
| Profit Before Tax | £5,115 | £5,425 | £5,984 | £6,558 | £7,274 | £30,355 |
| Profit After Tax | £4,143 | £4,394 | £4,847 | £5,312 | £5,892 | £24,588 |
| Change In Property Value | £4 | £4 | £8,380 | £14,959 | £19,906 | £43,253 |
| Net Return | £4,147 | £4,398 | £13,227 | £20,270 | £25,798 | £67,841 |
| 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