Flat
E8
2 beds
1 bath
Mapledene Road, London E8
London, England · E8
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£888
↗ 1%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
32%
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 | £24,672 | £25,042 | £25,668 | £26,310 | £27,099 | £128,791 |
| Total Expenses | £25,297 | £25,380 | £25,485 | £25,593 | £25,715 | £127,469 |
| Profit Before Tax | £-625 | £-338 | £183 | £717 | £1,384 | £1,322 |
| Profit After Tax | £-625 | £-338 | £148 | £580 | £1,121 | £888 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-619 | £-332 | £10,648 | £19,323 | £26,063 | £55,083 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change