Flat
E16
0 beds
1 bath
Store Road, London E16
London, England · E16
View property listing
Initial Investment
£23,200First YearProfit From Rental Income
£-6,791
↘ -29%After 5 Years
Change In Property Value
£10,087
↗ 14%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,336 | £3,386 | £3,437 | £3,523 | £3,611 | £17,292 |
| Total Expenses | £4,715 | £4,770 | £4,816 | £4,866 | £4,918 | £24,083 |
| Profit Before Tax | £-1,379 | £-1,384 | £-1,379 | £-1,343 | £-1,307 | £-6,791 |
| Profit After Tax | £-1,379 | £-1,384 | £-1,379 | £-1,343 | £-1,307 | £-6,791 |
| Change In Property Value | £1 | £1,480 | £2,642 | £3,516 | £2,449 | £10,087 |
| Net Return | £-1,378 | £97 | £1,263 | £2,172 | £1,142 | £3,296 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -6% | 0% | 5% | 9% | 5% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change