Flat
E16
3 beds
1 bath
Store Road, London E16
London, England · E16
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£-3,683
↘ -9%After 5 Years
Change In Property Value
£18,743
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,192 | £6,285 | £6,379 | £6,539 | £6,702 | £32,097 |
| Total Expenses | £7,043 | £7,103 | £7,153 | £7,211 | £7,270 | £35,779 |
| Profit Before Tax | £-851 | £-818 | £-774 | £-672 | £-568 | £-3,683 |
| Profit After Tax | £-851 | £-818 | £-774 | £-672 | £-568 | £-3,683 |
| Change In Property Value | £1 | £2,750 | £4,909 | £6,532 | £4,551 | £18,743 |
| Net Return | £-850 | £1,932 | £4,135 | £5,860 | £3,983 | £15,061 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change