Flat
E1
0 beds
0 baths
Salon, Spitalfields, London E1
London, England · E1
View property listing
Initial Investment
£11,500First YearProfit From Rental Income
£-8,746
↘ -76%After 5 Years
Change In Property Value
£4,771
↗ 14%After 5 Years
Return On Investment
-35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,572 | £1,596 | £1,620 | £1,660 | £1,702 | £8,149 |
| Total Expenses | £3,283 | £3,336 | £3,379 | £3,425 | £3,472 | £16,895 |
| Profit Before Tax | £-1,711 | £-1,740 | £-1,760 | £-1,765 | £-1,770 | £-8,746 |
| Profit After Tax | £-1,711 | £-1,740 | £-1,760 | £-1,765 | £-1,770 | £-8,746 |
| Change In Property Value | £0 | £700 | £1,250 | £1,663 | £1,158 | £4,771 |
| Net Return | £-1,711 | £-1,040 | £-510 | £-102 | £-612 | £-3,975 |
| Return From Rental Income (%) | -15% | -15% | -15% | -15% | -15% | -76% |
| Total Net Return (%) | -15% | -9% | -4% | -1% | -5% | -35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change