Flat
E9
0 beds
1 bath
Homerton Road, Homerton E9
London, England · E9
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-3,388
↘ -4%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
29%
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 | £12,480 | £12,667 | £12,984 | £13,308 | £13,708 | £65,147 |
| Total Expenses | £13,564 | £13,628 | £13,703 | £13,779 | £13,862 | £68,535 |
| Profit Before Tax | £-1,084 | £-961 | £-719 | £-471 | £-154 | £-3,388 |
| Profit After Tax | £-1,084 | £-961 | £-719 | £-471 | £-154 | £-3,388 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £-1,081 | £-958 | £4,481 | £8,811 | £12,198 | £23,451 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change