Flat
E5
1 bed
1 bath
Kenninghall Road, London E5
London, England · E5
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£21,290
↗ 19%After 5 Years
Change In Property Value
£36,130
↗ 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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £18,146 | £18,226 | £18,326 | £18,429 | £18,544 | £91,670 |
| Profit Before Tax | £4,450 | £4,709 | £5,182 | £5,667 | £6,275 | £26,284 |
| Profit After Tax | £3,605 | £3,814 | £4,198 | £4,591 | £5,083 | £21,290 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £3,608 | £3,818 | £11,198 | £17,086 | £21,711 | £57,420 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change