Flat
E5
2 beds
1 bath
Armstrong House, Southwold Road E5
London, England · E5
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£27,258
↗ 20%After 5 Years
Change In Property Value
£43,356
↗ 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 | £27,120 | £27,527 | £28,215 | £28,920 | £29,788 | £141,570 |
| Total Expenses | £21,376 | £21,462 | £21,574 | £21,688 | £21,818 | £107,918 |
| Profit Before Tax | £5,745 | £6,065 | £6,641 | £7,232 | £7,970 | £33,652 |
| Profit After Tax | £4,653 | £4,912 | £5,379 | £5,858 | £6,456 | £27,258 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £4,657 | £4,917 | £13,779 | £20,852 | £26,409 | £70,614 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change