Flat
E9
2 beds
1 bath
Louisa Close, London E9
London, England · E9
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£3,052
↗ 2%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
33%
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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £25,349 | £25,433 | £25,540 | £25,649 | £25,773 | £127,745 |
| Profit Before Tax | £-149 | £145 | £677 | £1,223 | £1,906 | £3,803 |
| Profit After Tax | £-149 | £117 | £549 | £991 | £1,544 | £3,052 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-144 | £123 | £11,049 | £19,734 | £26,486 | £57,247 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change