Flat
E1
3 beds
1 bath
Norton House, Bigland Street, Shadwell, London E1
London, England · E1
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£-4,785
↘ -3%After 5 Years
Change In Property Value
£44,904
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,572 | £19,866 | £20,362 | £20,871 | £21,497 | £102,168 |
| Total Expenses | £21,216 | £21,291 | £21,384 | £21,479 | £21,584 | £106,953 |
| Profit Before Tax | £-1,644 | £-1,426 | £-1,022 | £-607 | £-86 | £-4,785 |
| Profit After Tax | £-1,644 | £-1,426 | £-1,022 | £-607 | £-86 | £-4,785 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £-1,639 | £-1,421 | £7,679 | £14,923 | £20,579 | £40,120 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change