Flat
E5
3 beds
2 baths
Daubeney Road, London E5
London, England · E5
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£251
↗ 0%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
31%
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 | £28,752 | £29,183 | £29,913 | £30,661 | £31,581 | £150,089 |
| Total Expenses | £29,672 | £29,761 | £29,877 | £29,996 | £30,130 | £149,437 |
| Profit Before Tax | £-920 | £-578 | £36 | £665 | £1,450 | £653 |
| Profit After Tax | £-920 | £-578 | £36 | £539 | £1,175 | £251 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-914 | £-572 | £12,536 | £22,852 | £30,867 | £64,769 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change