Flat
E17
0 beds
0 baths
Ascham End, London E17
London, England · E17
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£-5,384
↘ -23%After 5 Years
Change In Property Value
£10,224
↗ 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 | £3,672 | £3,727 | £3,783 | £3,878 | £3,974 | £19,034 |
| Total Expenses | £4,780 | £4,836 | £4,882 | £4,934 | £4,986 | £24,418 |
| Profit Before Tax | £-1,108 | £-1,109 | £-1,099 | £-1,056 | £-1,012 | £-5,384 |
| Profit After Tax | £-1,108 | £-1,109 | £-1,099 | £-1,056 | £-1,012 | £-5,384 |
| Change In Property Value | £1 | £1,500 | £2,678 | £3,563 | £2,482 | £10,224 |
| Net Return | £-1,108 | £391 | £1,578 | £2,507 | £1,471 | £4,839 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -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