Flat
E18
1 bed
1 bath
High Road, South Woodford E18
London, England · E18
View property listing
Initial Investment
£26,650First YearProfit From Rental Income
£-7,073
↘ -27%After 5 Years
Change In Property Value
£11,655
↗ 14%After 5 Years
Return On Investment
17%
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 | £5,118 | £5,174 | £5,220 | £5,272 | £5,324 | £26,108 |
| Profit Before Tax | £-1,446 | £-1,447 | £-1,437 | £-1,394 | £-1,349 | £-7,073 |
| Profit After Tax | £-1,446 | £-1,447 | £-1,437 | £-1,394 | £-1,349 | £-7,073 |
| Change In Property Value | £1 | £1,710 | £3,052 | £4,062 | £2,830 | £11,655 |
| Net Return | £-1,445 | £263 | £1,615 | £2,668 | £1,480 | £4,581 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -5% | 1% | 6% | 10% | 6% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change