Flat
E17
0 beds
1 bath
Helena Road, London E17
London, England · E17
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£2,618
↗ 2%After 5 Years
Change In Property Value
£44,388
↗ 10%After 5 Years
Return On Investment
34%
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 | £21,072 | £21,388 | £21,923 | £22,471 | £23,145 | £109,999 |
| Total Expenses | £21,167 | £21,245 | £21,341 | £21,440 | £21,550 | £106,744 |
| Profit Before Tax | £-95 | £143 | £581 | £1,031 | £1,595 | £3,254 |
| Profit After Tax | £-95 | £116 | £471 | £835 | £1,292 | £2,618 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £-91 | £120 | £9,071 | £16,186 | £21,720 | £47,006 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change