Flat
E5
3 beds
2 baths
Powerscroft Road, Lower Clapton, London E5
London, England · E5
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£55,289
↗ 22%After 5 Years
Change In Property Value
£77,421
↗ 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 | £48,420 | £49,146 | £50,375 | £51,634 | £53,183 | £252,759 |
| Total Expenses | £36,598 | £36,717 | £36,883 | £37,053 | £37,250 | £184,500 |
| Profit Before Tax | £11,822 | £12,429 | £13,492 | £14,582 | £15,933 | £68,259 |
| Profit After Tax | £9,576 | £10,068 | £10,929 | £11,811 | £12,906 | £55,289 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £9,583 | £10,075 | £25,929 | £38,587 | £48,537 | £132,711 |
| 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