Flat
E7
2 beds
1 bath
Ridley Road, Forest Gate E7
London, England · E7
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£25,111
↗ 20%After 5 Years
Change In Property Value
£40,775
↗ 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 | £25,500 | £25,883 | £26,530 | £27,193 | £28,009 | £133,113 |
| Total Expenses | £20,222 | £20,306 | £20,414 | £20,524 | £20,648 | £102,113 |
| Profit Before Tax | £5,278 | £5,577 | £6,116 | £6,669 | £7,361 | £31,001 |
| Profit After Tax | £4,275 | £4,517 | £4,954 | £5,402 | £5,962 | £25,111 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £4,279 | £4,521 | £12,854 | £19,504 | £24,728 | £65,886 |
| 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