Flat
E3
2 beds
1 bath
Chiltern Road, London E3
London, England · E3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£30,609
↗ 42%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
76%
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 | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £13,562 | £13,639 | £13,733 | £13,830 | £13,938 | £68,702 |
| Profit Before Tax | £6,838 | £7,067 | £7,490 | £7,924 | £8,469 | £37,788 |
| Profit After Tax | £5,539 | £5,725 | £6,067 | £6,418 | £6,860 | £30,609 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £5,541 | £5,727 | £10,867 | £14,987 | £18,261 | £55,383 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 8% | 8% | 15% | 21% | 25% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change