Flat E5 3 beds 1 bath

Northumberland Mansions, Lower Clapton Road, London E5

London, England · E5

Initial Investment

First Year

£203,750First Year

Profit From Rental Income

After 5 Years

£43,828

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£63,486

↗ 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	£39,708	£40,304	£41,311	£42,344	£43,614	£207,281
Total Expenses	£30,371	£30,476	£30,620	£30,767	£30,937	£153,172
Profit Before Tax	£9,337	£9,827	£10,691	£11,577	£12,677	£54,109
Profit After Tax	£7,563	£7,960	£8,660	£9,377	£10,269	£43,828
Change In Property Value	£6	£6	£12,300	£21,956	£29,217	£63,486
Net Return	£7,569	£7,966	£20,960	£31,333	£39,486	£107,314
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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