Flat
E5
3 beds
2 baths
Rendlesham Road, London E5
London, England · E5
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£67,655
↗ 22%After 5 Years
Change In Property Value
£92,390
↗ 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 | £57,792 | £58,659 | £60,125 | £61,628 | £63,477 | £301,682 |
| Total Expenses | £43,288 | £43,421 | £43,611 | £43,805 | £44,032 | £218,157 |
| Profit Before Tax | £14,504 | £15,238 | £16,515 | £17,824 | £19,445 | £83,525 |
| Profit After Tax | £11,748 | £12,343 | £13,377 | £14,437 | £15,750 | £67,655 |
| Change In Property Value | £9 | £9 | £17,900 | £31,952 | £42,519 | £92,390 |
| Net Return | £11,757 | £12,352 | £31,277 | £46,389 | £58,270 | £160,045 |
| 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