Flat
E7
1 bed
1 bath
Woodgrange Road, Forest Gate, London E7
London, England · E7
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£14,509
↗ 17%After 5 Years
Change In Property Value
£27,872
↗ 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 | £17,436 | £17,698 | £18,140 | £18,593 | £19,151 | £91,018 |
| Total Expenses | £14,456 | £14,528 | £14,615 | £14,704 | £14,803 | £73,106 |
| Profit Before Tax | £2,980 | £3,170 | £3,525 | £3,889 | £4,348 | £17,912 |
| Profit After Tax | £2,414 | £2,567 | £2,855 | £3,150 | £3,522 | £14,509 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £2,417 | £2,570 | £8,255 | £12,789 | £16,349 | £42,380 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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