Flat
E2
3 beds
3 baths
Pritchards Road, London E2
London, England · E2
View property listing
Initial Investment
£501,850First YearProfit From Rental Income
£110,470
↗ 22%After 5 Years
Change In Property Value
£144,417
↗ 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 | £90,324 | £91,679 | £93,971 | £96,320 | £99,210 | £471,504 |
| Total Expenses | £66,538 | £66,719 | £66,991 | £67,270 | £67,602 | £335,120 |
| Profit Before Tax | £23,786 | £24,960 | £26,979 | £29,050 | £31,608 | £136,383 |
| Profit After Tax | £19,267 | £20,217 | £21,853 | £23,530 | £25,602 | £110,470 |
| Change In Property Value | £14 | £14 | £27,981 | £49,945 | £66,463 | £144,417 |
| Net Return | £19,281 | £20,231 | £49,834 | £73,476 | £92,065 | £254,887 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change