Flat
E9
4 beds
1 bath
Watermead House, Homerton Road, London E9
London, England · E9
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£1,907
↗ 1%After 5 Years
Change In Property Value
£49,034
↗ 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 | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £23,126 | £23,206 | £23,307 | £23,410 | £23,525 | £116,573 |
| Profit Before Tax | £-326 | £-64 | £414 | £904 | £1,518 | £2,446 |
| Profit After Tax | £-326 | £-64 | £335 | £732 | £1,229 | £1,907 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-321 | £-59 | £9,835 | £17,690 | £23,795 | £50,941 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| 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