Flat
E1
1 bed
1 bath
Candle Street, Stepney E1
London, England · E1
View property listing
Initial Investment
£25,375First YearProfit From Rental Income
£-9,366
↘ -37%After 5 Years
Change In Property Value
£8,387
↗ 10%After 5 Years
Return On Investment
-4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,660 | £3,715 | £3,808 | £3,903 | £4,020 | £19,106 |
| Total Expenses | £5,590 | £5,641 | £5,693 | £5,747 | £5,801 | £28,472 |
| Profit Before Tax | £-1,930 | £-1,926 | £-1,886 | £-1,844 | £-1,781 | £-9,366 |
| Profit After Tax | £-1,930 | £-1,926 | £-1,886 | £-1,844 | £-1,781 | £-9,366 |
| Change In Property Value | £1 | £1 | £1,625 | £2,901 | £3,860 | £8,387 |
| Net Return | £-1,929 | £-1,925 | £-261 | £1,057 | £2,079 | £-979 |
| Return From Rental Income (%) | -8% | -8% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change