Flat
E9
2 beds
1 bath
Chatham Place, London E9
London, England · E9
View property listing
Initial Investment
£110,825First YearProfit From Rental Income
£21,234
↗ 19%After 5 Years
Change In Property Value
£36,078
↗ 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 | £22,560 | £22,898 | £23,471 | £24,058 | £24,779 | £117,766 |
| Total Expenses | £18,122 | £18,202 | £18,302 | £18,405 | £18,520 | £91,552 |
| Profit Before Tax | £4,438 | £4,696 | £5,168 | £5,653 | £6,260 | £26,214 |
| Profit After Tax | £3,594 | £3,804 | £4,186 | £4,579 | £5,070 | £21,234 |
| Change In Property Value | £3 | £3 | £6,990 | £12,477 | £16,604 | £36,078 |
| Net Return | £3,598 | £3,807 | £11,177 | £17,056 | £21,674 | £57,312 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 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