Flat
E3
2 beds
2 baths
Skyline Apartments, 11 Makers Yard, London, London E3
London, England · E3
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£39,317
↗ 26%After 5 Years
Change In Property Value
£48,517
↗ 10%After 5 Years
Return On Investment
57%
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 | £32,400 | £32,886 | £33,708 | £34,551 | £35,587 | £169,132 |
| Total Expenses | £23,887 | £23,982 | £24,107 | £24,235 | £24,381 | £120,593 |
| Profit Before Tax | £8,513 | £8,904 | £9,601 | £10,316 | £11,206 | £48,540 |
| Profit After Tax | £6,895 | £7,212 | £7,777 | £8,356 | £9,077 | £39,317 |
| Change In Property Value | £5 | £5 | £9,400 | £16,779 | £22,329 | £48,517 |
| Net Return | £6,900 | £7,217 | £17,177 | £25,135 | £31,405 | £87,835 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 21% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change