Flat E5 1 bed 1 bath

Upper Clapton Road, London E5

London, England · E5

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£20,861

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£35,614

↗ 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	£22,272	£22,606	£23,171	£23,751	£24,463	£116,263
Total Expenses	£17,915	£17,994	£18,094	£18,196	£18,310	£90,509
Profit Before Tax	£4,357	£4,612	£5,077	£5,555	£6,153	£25,754
Profit After Tax	£3,529	£3,735	£4,113	£4,499	£4,984	£20,861
Change In Property Value	£3	£3	£6,900	£12,317	£16,390	£35,614
Net Return	£3,533	£3,739	£11,013	£16,816	£21,374	£56,475
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	52%

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