Flat
E8
3 beds
3 baths
London Lane, London E8
London, England · E8
View property listing
Initial Investment
£460,250First YearProfit From Rental Income
£101,654
↗ 22%After 5 Years
Change In Property Value
£133,681
↗ 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 | £83,616 | £84,870 | £86,992 | £89,167 | £91,842 | £436,487 |
| Total Expenses | £61,741 | £61,912 | £62,167 | £62,429 | £62,739 | £310,988 |
| Profit Before Tax | £21,875 | £22,958 | £24,825 | £26,738 | £29,103 | £125,499 |
| Profit After Tax | £17,719 | £18,596 | £20,108 | £21,658 | £23,573 | £101,654 |
| Change In Property Value | £13 | £13 | £25,901 | £46,232 | £61,522 | £133,681 |
| Net Return | £17,732 | £18,609 | £46,009 | £67,890 | £85,096 | £235,335 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change