Flat
E15
1 bed
1 bath
The Lock Building High Street E15
London, England · E15
View property listing
Initial Investment
£75,998First YearProfit From Rental Income
£507
↗ 1%After 5 Years
Change In Property Value
£34,078
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,004 | £11,169 | £11,337 | £11,620 | £11,911 | £57,040 |
| Total Expenses | £11,144 | £11,210 | £11,268 | £11,338 | £11,410 | £56,371 |
| Profit Before Tax | £-140 | £-41 | £68 | £282 | £500 | £669 |
| Profit After Tax | £-140 | £-41 | £55 | £228 | £405 | £507 |
| Change In Property Value | £2 | £5,000 | £8,925 | £11,877 | £8,274 | £34,078 |
| Net Return | £-137 | £4,959 | £8,980 | £12,105 | £8,679 | £34,585 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change