Flat
E5
1 bed
1 bath
Riverside Close, London E5
London, England · E5
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£24,251
↗ 20%After 5 Years
Change In Property Value
£39,743
↗ 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 | £24,852 | £25,225 | £25,855 | £26,502 | £27,297 | £129,731 |
| Total Expenses | £19,760 | £19,843 | £19,949 | £20,058 | £20,180 | £99,791 |
| Profit Before Tax | £5,092 | £5,381 | £5,906 | £6,444 | £7,117 | £29,940 |
| Profit After Tax | £4,124 | £4,359 | £4,784 | £5,220 | £5,765 | £24,251 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £4,128 | £4,363 | £12,484 | £18,964 | £24,055 | £63,994 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 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