Flat
E7
3 beds
2 baths
Ramsay Road, Forest Gate E7
London, England · E7
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£42,110
↗ 21%After 5 Years
Change In Property Value
£61,421
↗ 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 | £38,412 | £38,988 | £39,963 | £40,962 | £42,191 | £200,516 |
| Total Expenses | £29,448 | £29,551 | £29,692 | £29,836 | £30,001 | £148,528 |
| Profit Before Tax | £8,964 | £9,437 | £10,271 | £11,126 | £12,190 | £51,988 |
| Profit After Tax | £7,261 | £7,644 | £8,320 | £9,012 | £9,874 | £42,110 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £7,267 | £7,650 | £20,220 | £30,254 | £38,141 | £103,531 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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