Flat E5 1 bed 1 bath

Downs Road, London E5

London, England · E5

Initial Investment

First Year

£159,997First Year

Profit From Rental Income

After 5 Years

£33,182

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£50,581

↗ 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	£31,632	£32,106	£32,909	£33,732	£34,744	£165,123
Total Expenses	£24,604	£24,697	£24,820	£24,947	£25,090	£124,158
Profit Before Tax	£7,028	£7,409	£8,089	£8,785	£9,653	£40,965
Profit After Tax	£5,693	£6,002	£6,552	£7,116	£7,819	£33,182
Change In Property Value	£5	£5	£9,800	£17,493	£23,278	£50,581
Net Return	£5,698	£6,006	£16,352	£24,609	£31,098	£83,763
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change