Flat E5 3 beds 3 baths

Dunlace Road, London E5

London, England · E5

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£57,437

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£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

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