Flat
E5
1 bed
1 bath
Geldeston Road, London E5
London, England · E5
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£5,150
↗ 11%After 5 Years
Change In Property Value
£16,517
↗ 10%After 5 Years
Return On Investment
44%
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 | £10,332 | £10,487 | £10,749 | £11,018 | £11,348 | £53,934 |
| Total Expenses | £9,381 | £9,443 | £9,512 | £9,583 | £9,658 | £47,577 |
| Profit Before Tax | £951 | £1,044 | £1,237 | £1,435 | £1,690 | £6,358 |
| Profit After Tax | £770 | £846 | £1,002 | £1,163 | £1,369 | £5,150 |
| Change In Property Value | £2 | £2 | £3,200 | £5,712 | £7,601 | £16,517 |
| Net Return | £772 | £847 | £4,202 | £6,875 | £8,970 | £21,666 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change