Flat
E5
2 beds
2 baths
Almack Road, London E5
London, England · E5
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£57,437
↗ 22%After 5 Years
Change In Property Value
£80,002
↗ 10%After 5 Years
Return On Investment
53%
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 | £50,040 | £50,791 | £52,060 | £53,362 | £54,963 | £261,216 |
| Total Expenses | £37,752 | £37,873 | £38,043 | £38,217 | £38,420 | £190,305 |
| Profit Before Tax | £12,288 | £12,917 | £14,017 | £15,145 | £16,543 | £70,910 |
| Profit After Tax | £9,953 | £10,463 | £11,354 | £12,267 | £13,400 | £57,437 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £9,961 | £10,471 | £26,854 | £39,935 | £50,218 | £137,439 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change