Flat E5 1 bed 1 bath

Chatsworth Road, Lower Clapton, London E5

London, England · E5

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£33,610

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 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	£31,956	£32,435	£33,246	£34,077	£35,100	£166,815
Total Expenses	£24,835	£24,929	£25,053	£25,180	£25,325	£125,320
Profit Before Tax	£7,121	£7,507	£8,194	£8,898	£9,775	£41,494
Profit After Tax	£5,768	£6,080	£6,637	£7,207	£7,918	£33,610
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£5,773	£6,085	£16,537	£24,879	£31,434	£84,709
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	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