Flat
E2
1 bed
1 bath
Pritchards Road, London E2
London, England · E2
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£37,860
↗ 21%After 5 Years
Change In Property Value
£56,260
↗ 10%After 5 Years
Return On Investment
53%
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 | £35,184 | £35,712 | £36,605 | £37,520 | £38,645 | £183,665 |
| Total Expenses | £27,141 | £27,240 | £27,372 | £27,508 | £27,663 | £136,924 |
| Profit Before Tax | £8,043 | £8,472 | £9,232 | £10,012 | £10,982 | £46,741 |
| Profit After Tax | £6,515 | £6,862 | £7,478 | £8,110 | £8,896 | £37,860 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £6,520 | £6,868 | £18,378 | £27,567 | £34,787 | £94,120 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change