Flat
E16
2 beds
3 baths
Hanover Avenue, London E16
London, England · E16
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£54,224
↗ 20%After 5 Years
Change In Property Value
£82,067
↗ 10%After 5 Years
Return On Investment
51%
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 | £50,040 | £50,791 | £52,060 | £53,362 | £54,963 | £261,216 |
| Total Expenses | £38,546 | £38,667 | £38,837 | £39,011 | £39,213 | £194,273 |
| Profit Before Tax | £11,494 | £12,124 | £13,224 | £14,351 | £15,749 | £66,943 |
| Profit After Tax | £9,310 | £9,820 | £10,711 | £11,624 | £12,757 | £54,224 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £9,318 | £9,828 | £26,612 | £40,007 | £50,525 | £136,290 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change