Flat
E5
1 bed
1 bath
Clarence Road, London E5
London, England · E5
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£21,720
↗ 19%After 5 Years
Change In Property Value
£36,646
↗ 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 | £22,920 | £23,264 | £23,845 | £24,442 | £25,175 | £119,646 |
| Total Expenses | £18,377 | £18,457 | £18,558 | £18,662 | £18,778 | £92,831 |
| Profit Before Tax | £4,543 | £4,807 | £5,287 | £5,780 | £6,397 | £26,815 |
| Profit After Tax | £3,680 | £3,894 | £4,283 | £4,682 | £5,182 | £21,720 |
| Change In Property Value | £4 | £4 | £7,100 | £12,674 | £16,865 | £36,646 |
| Net Return | £3,684 | £3,897 | £11,383 | £17,355 | £22,047 | £58,366 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 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