Flat
E3
1 bed
1 bath
60 Fairfield Road, London E3
London, England · E3
View property listing
Initial Investment
£107,482First YearProfit From Rental Income
£20,439
↗ 19%After 5 Years
Change In Property Value
£35,093
↗ 10%After 5 Years
Return On Investment
52%
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 | £21,948 | £22,277 | £22,834 | £23,405 | £24,107 | £114,572 |
| Total Expenses | £17,682 | £17,761 | £17,860 | £17,961 | £18,074 | £89,338 |
| Profit Before Tax | £4,266 | £4,516 | £4,974 | £5,444 | £6,033 | £25,234 |
| Profit After Tax | £3,455 | £3,658 | £4,029 | £4,410 | £4,887 | £20,439 |
| Change In Property Value | £3 | £3 | £6,799 | £12,136 | £16,150 | £35,093 |
| Net Return | £3,459 | £3,661 | £10,828 | £16,546 | £21,037 | £55,532 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change