Flat
E4
1 bed
1 bath
Repton House, 2 Jacks Farm Way, London, Greater London E4
London, England · E4
View property listing
Initial Investment
£34,075First YearProfit From Rental Income
£-6,073
↘ -18%After 5 Years
Change In Property Value
£15,029
↗ 14%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,740 | £4,811 | £4,883 | £5,005 | £5,130 | £24,570 |
| Total Expenses | £6,021 | £6,078 | £6,127 | £6,181 | £6,236 | £30,643 |
| Profit Before Tax | £-1,281 | £-1,267 | £-1,243 | £-1,175 | £-1,105 | £-6,073 |
| Profit After Tax | £-1,281 | £-1,267 | £-1,243 | £-1,175 | £-1,105 | £-6,073 |
| Change In Property Value | £1 | £2,205 | £3,936 | £5,238 | £3,649 | £15,029 |
| Net Return | £-1,280 | £938 | £2,693 | £4,062 | £2,544 | £8,956 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | 3% | 8% | 12% | 7% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change