Flat
E5
1 bed
1 bath
Goulton Road, Lower Clapton E5
London, England · E5
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£23,008
↗ 19%After 5 Years
Change In Property Value
£38,195
↗ 10%After 5 Years
Return On Investment
52%
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 | £23,892 | £24,250 | £24,857 | £25,478 | £26,242 | £124,719 |
| Total Expenses | £19,069 | £19,151 | £19,254 | £19,360 | £19,479 | £96,314 |
| Profit Before Tax | £4,823 | £5,100 | £5,602 | £6,118 | £6,763 | £28,406 |
| Profit After Tax | £3,907 | £4,131 | £4,538 | £4,955 | £5,478 | £23,008 |
| Change In Property Value | £4 | £4 | £7,400 | £13,209 | £17,578 | £38,195 |
| Net Return | £3,910 | £4,134 | £11,938 | £18,165 | £23,056 | £61,203 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change