Flat E5 6 beds 3 baths

Chippendale Street, Lower Clapton, London E5

London, England · E5

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£93,584

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 10%After 5 Years

Return On Investment

51%

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	£77,484	£78,646	£80,612	£82,628	£85,107	£404,477
Total Expenses	£57,358	£57,521	£57,760	£58,006	£58,296	£288,941
Profit Before Tax	£20,126	£21,126	£22,852	£24,622	£26,810	£115,536
Profit After Tax	£16,302	£17,112	£18,510	£19,944	£21,716	£93,584
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£16,314	£17,124	£42,511	£62,785	£78,725	£217,458
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	51%

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