Flat
E7
1 bed
1 bath
Radlett Close, London E7
London, England · E7
View property listing
Initial Investment
£85,800First YearProfit From Rental Income
£15,187
↗ 18%After 5 Years
Change In Property Value
£28,698
↗ 10%After 5 Years
Return On Investment
51%
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 | £17,952 | £18,221 | £18,677 | £19,144 | £19,718 | £93,712 |
| Total Expenses | £14,825 | £14,898 | £14,986 | £15,077 | £15,177 | £74,963 |
| Profit Before Tax | £3,127 | £3,324 | £3,691 | £4,067 | £4,541 | £18,749 |
| Profit After Tax | £2,533 | £2,692 | £2,989 | £3,294 | £3,678 | £15,187 |
| Change In Property Value | £3 | £3 | £5,560 | £9,925 | £13,207 | £28,698 |
| Net Return | £2,536 | £2,695 | £8,549 | £13,219 | £16,885 | £43,884 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change