Flat
E16
1 bed
1 bath
Sycamore Close, London E16
London, England · E16
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£9,273
↗ 14%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
47%
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 | £14,160 | £14,372 | £14,732 | £15,100 | £15,553 | £73,917 |
| Total Expenses | £12,343 | £12,410 | £12,489 | £12,570 | £12,658 | £62,469 |
| Profit Before Tax | £1,817 | £1,962 | £2,243 | £2,530 | £2,895 | £11,448 |
| Profit After Tax | £1,472 | £1,589 | £1,817 | £2,050 | £2,345 | £9,273 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £1,474 | £1,592 | £6,317 | £10,082 | £13,034 | £32,499 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change