Flat
E5
3 beds
1 bath
Daubeney Road, London E5
London, England · E5
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£40,438
↗ 21%After 5 Years
Change In Property Value
£59,356
↗ 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 | £37,128 | £37,685 | £38,627 | £39,593 | £40,781 | £193,813 |
| Total Expenses | £28,526 | £28,628 | £28,765 | £28,905 | £29,067 | £143,890 |
| Profit Before Tax | £8,602 | £9,057 | £9,862 | £10,687 | £11,714 | £49,923 |
| Profit After Tax | £6,968 | £7,336 | £7,988 | £8,657 | £9,488 | £40,438 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £6,973 | £7,342 | £19,489 | £29,185 | £36,805 | £99,794 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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