Flat
E7
2 beds
1 bath
The Cottage, Romford Road, Forest Gate E7
London, England · E7
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£36,188
↗ 21%After 5 Years
Change In Property Value
£54,195
↗ 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 | £33,900 | £34,408 | £35,269 | £36,150 | £37,235 | £176,963 |
| Total Expenses | £26,219 | £26,316 | £26,445 | £26,577 | £26,728 | £132,286 |
| Profit Before Tax | £7,681 | £8,092 | £8,824 | £9,573 | £10,507 | £44,676 |
| Profit After Tax | £6,221 | £6,555 | £7,147 | £7,754 | £8,510 | £36,188 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £6,227 | £6,560 | £17,647 | £26,497 | £33,452 | £90,383 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change