Flat
E5
2 beds
2 baths
Chatsworth Road, Lower Clapton E5
London, England · E5
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£654
↗ 0%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
31%
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 | £29,904 | £30,353 | £31,111 | £31,889 | £32,846 | £156,103 |
| Total Expenses | £30,779 | £30,870 | £30,989 | £31,110 | £31,249 | £154,997 |
| Profit Before Tax | £-875 | £-517 | £123 | £779 | £1,597 | £1,106 |
| Profit After Tax | £-875 | £-517 | £123 | £631 | £1,294 | £654 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £-869 | £-511 | £13,123 | £23,836 | £32,173 | £67,753 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change