Flat
E5
1 bed
1 bath
Leaside Road, By Canal E5
London, England · E5
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£11,931
↗ 16%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
50%
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 | £15,492 | £15,724 | £16,117 | £16,520 | £17,016 | £80,870 |
| Total Expenses | £13,071 | £13,140 | £13,223 | £13,307 | £13,399 | £66,140 |
| Profit Before Tax | £2,421 | £2,584 | £2,895 | £3,214 | £3,617 | £14,730 |
| Profit After Tax | £1,961 | £2,093 | £2,345 | £2,603 | £2,930 | £11,931 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £1,963 | £2,095 | £7,145 | £11,171 | £14,332 | £36,706 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change