Flat
E5
3 beds
1 bath
Rushmore Road, London E5
London, England · E5
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£5,841
↗ 2%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
32%
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 | £45,996 | £46,686 | £47,853 | £49,049 | £50,521 | £240,105 |
| Total Expenses | £46,275 | £46,390 | £46,549 | £46,713 | £46,903 | £232,829 |
| Profit Before Tax | £-279 | £296 | £1,304 | £2,337 | £3,618 | £7,277 |
| Profit After Tax | £-279 | £240 | £1,056 | £1,893 | £2,931 | £5,841 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £-269 | £250 | £21,056 | £37,593 | £50,438 | £109,070 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change