Flat
E5
3 beds
1 bath
Millfields Road, Clapton E5
London, England · E5
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£76,539
↗ 22%After 5 Years
Change In Property Value
£103,229
↗ 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 | £64,560 | £65,528 | £67,167 | £68,846 | £70,911 | £337,012 |
| Total Expenses | £48,131 | £48,274 | £48,481 | £48,692 | £48,942 | £242,519 |
| Profit Before Tax | £16,429 | £17,255 | £18,686 | £20,153 | £21,970 | £94,492 |
| Profit After Tax | £13,307 | £13,976 | £15,136 | £16,324 | £17,795 | £76,539 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £13,317 | £13,986 | £35,136 | £52,025 | £65,303 | £179,767 |
| 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