Flat
E13
1 bed
1 bath
Barking Road, Canning Town E13
London, England · E13
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-1,763
↘ -5%After 5 Years
Change In Property Value
£16,358
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,090 | £6,181 | £6,336 | £6,494 | £31,102 |
| Total Expenses | £6,461 | £6,520 | £6,570 | £6,627 | £6,686 | £32,864 |
| Profit Before Tax | £-461 | £-430 | £-389 | £-292 | £-192 | £-1,763 |
| Profit After Tax | £-461 | £-430 | £-389 | £-292 | £-192 | £-1,763 |
| Change In Property Value | £1 | £2,400 | £4,284 | £5,701 | £3,972 | £16,358 |
| Net Return | £-460 | £1,970 | £3,895 | £5,409 | £3,780 | £14,595 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 11% | 15% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change