Flat
E16
1 bed
1 bath
Store Road, London E16
London, England · E16
View property listing
Initial Investment
£26,800First YearProfit From Rental Income
£-6,202
↘ -23%After 5 Years
Change In Property Value
£11,723
↗ 14%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,876 | £3,934 | £3,993 | £4,093 | £4,195 | £20,092 |
| Total Expenses | £5,155 | £5,210 | £5,257 | £5,309 | £5,362 | £26,294 |
| Profit Before Tax | £-1,279 | £-1,276 | £-1,264 | £-1,216 | £-1,167 | £-6,202 |
| Profit After Tax | £-1,279 | £-1,276 | £-1,264 | £-1,216 | £-1,167 | £-6,202 |
| Change In Property Value | £1 | £1,720 | £3,070 | £4,086 | £2,846 | £11,723 |
| Net Return | £-1,278 | £444 | £1,806 | £2,869 | £1,680 | £5,521 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -23% |
| Total Net Return (%) | -5% | 2% | 7% | 11% | 6% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change