Flat
E5
3 beds
1 bath
Narford Road, Clapton, London E5
London, England · E5
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£46,790
↗ 22%After 5 Years
Change In Property Value
£67,099
↗ 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 | £41,964 | £42,593 | £43,658 | £44,750 | £46,092 | £219,058 |
| Total Expenses | £31,985 | £32,094 | £32,244 | £32,397 | £32,573 | £161,293 |
| Profit Before Tax | £9,979 | £10,499 | £11,415 | £12,353 | £13,519 | £57,765 |
| Profit After Tax | £8,083 | £8,504 | £9,246 | £10,006 | £10,950 | £46,790 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £8,089 | £8,511 | £22,246 | £33,212 | £41,830 | £113,888 |
| 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