Flat E5 2 beds 1 bath

Clapton Terrace, London E5

London, England · E5

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£23,524

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£44,904

↗ 10%After 5 Years

Return On Investment

49%

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	£26,772	£27,174	£27,853	£28,549	£29,406	£139,753
Total Expenses	£21,936	£22,022	£22,133	£22,246	£22,375	£110,712
Profit Before Tax	£4,836	£5,152	£5,720	£6,303	£7,031	£29,042
Profit After Tax	£3,917	£4,173	£4,633	£5,105	£5,695	£23,524
Change In Property Value	£4	£4	£8,700	£15,530	£20,666	£44,904
Net Return	£3,922	£4,177	£13,333	£20,635	£26,361	£68,428
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change