Flat
E5
2 beds
1 bath
Enclave Collection, 22-24 Powell Road, London E5
London, England · E5
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£48,937
↗ 22%After 5 Years
Change In Property Value
£69,679
↗ 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 | £43,584 | £44,238 | £45,344 | £46,477 | £47,872 | £227,514 |
| Total Expenses | £33,139 | £33,250 | £33,404 | £33,561 | £33,743 | £167,098 |
| Profit Before Tax | £10,445 | £10,987 | £11,940 | £12,916 | £14,128 | £60,417 |
| Profit After Tax | £8,460 | £8,900 | £9,671 | £10,462 | £11,444 | £48,937 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £8,467 | £8,907 | £23,171 | £34,560 | £43,511 | £118,617 |
| 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