Flat
E5
2 beds
1 bath
Kenninghall Road, Clapton E5
London, England · E5
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£28,547
↗ 20%After 5 Years
Change In Property Value
£44,904
↗ 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 | £28,092 | £28,513 | £29,226 | £29,957 | £30,856 | £146,644 |
| Total Expenses | £22,068 | £22,156 | £22,270 | £22,387 | £22,520 | £111,401 |
| Profit Before Tax | £6,024 | £6,357 | £6,956 | £7,570 | £8,336 | £35,243 |
| Profit After Tax | £4,880 | £5,150 | £5,634 | £6,131 | £6,752 | £28,547 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £4,884 | £5,154 | £14,335 | £21,661 | £27,418 | £73,451 |
| 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