Telephone Kiosk At, Whitechapel Road, Whitechapel, London E1
View Property Listing
London, England, E1
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_london: [0.001, 2, 3.5, 4.5, 3]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 19
Initial Investment
£2,500First YearProfit From Rental Income
£-2,372
↘ -95%After 5 Years
Change In Property Value
£682
↗ 14%After 5 Years
Return On Investment
-67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £228 | £231 | £235 | £241 | £247 | £1,182 |
| Total Expenses | £687 | £700 | £711 | £722 | £733 | £3,554 |
| Profit Before Tax | £-459 | £-469 | £-476 | £-481 | £-486 | £-2,372 |
| Profit After Tax | £-459 | £-469 | £-476 | £-481 | £-486 | £-2,372 |
| Change In Property Value | £0 | £100 | £179 | £238 | £165 | £682 |
| Net Return | £-459 | £-369 | £-297 | £-244 | £-321 | £-1,690 |
| Return From Rental Income (%) | -18% | -19% | -19% | -19% | -19% | -95% |
| Total Net Return (%) | -18% | -15% | -12% | -10% | -13% | -67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change