Flat
E16
2 beds
2 baths
Latitude Court, London E16
London, England · E16
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£16,749
↗ 17%After 5 Years
Change In Property Value
£33,033
↗ 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 | £20,136 | £20,438 | £20,949 | £21,473 | £22,117 | £105,113 |
| Total Expenses | £16,710 | £16,786 | £16,880 | £16,976 | £17,083 | £84,435 |
| Profit Before Tax | £3,426 | £3,652 | £4,069 | £4,497 | £5,034 | £20,678 |
| Profit After Tax | £2,775 | £2,958 | £3,296 | £3,642 | £4,077 | £16,749 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £2,779 | £2,962 | £9,696 | £15,066 | £19,280 | £49,782 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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