Flat
E5
4 beds
0 baths
Elmcroft Street, London E5
London, England · E5
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£106,334
↗ 22%After 5 Years
Change In Property Value
£139,359
↗ 10%After 5 Years
Return On Investment
51%
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 | £87,168 | £88,476 | £90,687 | £92,955 | £95,743 | £455,029 |
| Total Expenses | £64,278 | £64,455 | £64,719 | £64,990 | £65,311 | £323,752 |
| Profit Before Tax | £22,890 | £24,021 | £25,968 | £27,965 | £30,432 | £131,276 |
| Profit After Tax | £18,541 | £19,457 | £21,034 | £22,652 | £24,650 | £106,334 |
| Change In Property Value | £14 | £14 | £27,001 | £48,196 | £64,135 | £139,359 |
| Net Return | £18,554 | £19,470 | £48,035 | £70,848 | £88,785 | £245,692 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change