Flat
E5
2 beds
1 bath
Ickburgh Road, Clapton E5
London, England · E5
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£53,187
↗ 22%After 5 Years
Change In Property Value
£74,841
↗ 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 | £46,812 | £47,514 | £48,702 | £49,920 | £51,417 | £244,365 |
| Total Expenses | £35,446 | £35,562 | £35,724 | £35,889 | £36,082 | £178,702 |
| Profit Before Tax | £11,366 | £11,952 | £12,978 | £14,030 | £15,336 | £65,663 |
| Profit After Tax | £9,207 | £9,681 | £10,513 | £11,365 | £12,422 | £53,187 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £9,214 | £9,689 | £25,013 | £37,248 | £46,865 | £128,028 |
| 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