Flat
E14
2 beds
2 baths
Fairmont Avenue, 9Pf E14
London, England · E14
View property listing
Initial Investment
£198,325First YearProfit From Rental Income
£41,204
↗ 21%After 5 Years
Change In Property Value
£61,886
↗ 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 | £38,364 | £38,939 | £39,913 | £40,911 | £42,138 | £200,265 |
| Total Expenses | £29,622 | £29,725 | £29,865 | £30,009 | £30,174 | £149,396 |
| Profit Before Tax | £8,742 | £9,214 | £10,048 | £10,902 | £11,964 | £50,870 |
| Profit After Tax | £7,081 | £7,464 | £8,138 | £8,830 | £9,691 | £41,204 |
| Change In Property Value | £6 | £6 | £11,990 | £21,403 | £28,481 | £61,886 |
| Net Return | £7,087 | £7,470 | £20,129 | £30,233 | £38,171 | £103,090 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change