Flat
E9
2 beds
1 bath
Edmeston Close, London E9
London, England · E9
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£25,540
↗ 20%After 5 Years
Change In Property Value
£41,291
↗ 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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £20,452 | £20,537 | £20,646 | £20,757 | £20,882 | £103,274 |
| Profit Before Tax | £5,372 | £5,674 | £6,221 | £6,782 | £7,483 | £31,531 |
| Profit After Tax | £4,351 | £4,596 | £5,039 | £5,493 | £6,061 | £25,540 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £4,355 | £4,600 | £13,039 | £19,773 | £25,064 | £66,832 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change