Flat
EN3
1 bed
1 bath
Keats Close, Scotland Green Road, London EN3
East of England, England · EN3
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-10,675
↘ -16%After 5 Years
Change In Property Value
£37,395
↗ 17%After 5 Years
Return On Investment
40%
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 | £9,240 | £9,379 | £9,613 | £9,853 | £10,149 | £48,234 |
| Total Expenses | £11,653 | £11,712 | £11,779 | £11,847 | £11,919 | £58,909 |
| Profit Before Tax | £-2,413 | £-2,334 | £-2,166 | £-1,993 | £-1,770 | £-10,675 |
| Profit After Tax | £-2,413 | £-2,334 | £-2,166 | £-1,993 | £-1,770 | £-10,675 |
| Change In Property Value | £3,300 | £3,350 | £7,933 | £10,556 | £12,257 | £37,395 |
| Net Return | £888 | £1,016 | £5,767 | £8,563 | £10,487 | £26,720 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 1% | 2% | 9% | 13% | 16% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change