Flat
E1
3 beds
1 bath
33 Commercial Street E1
London, England · E1
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£-3,481
↘ -2%After 5 Years
Change In Property Value
£55,227
↗ 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 | £24,072 | £24,433 | £25,044 | £25,670 | £26,440 | £125,659 |
| Total Expenses | £25,633 | £25,715 | £25,819 | £25,926 | £26,046 | £129,140 |
| Profit Before Tax | £-1,561 | £-1,282 | £-776 | £-256 | £394 | £-3,481 |
| Profit After Tax | £-1,561 | £-1,282 | £-776 | £-256 | £394 | £-3,481 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £-1,556 | £-1,277 | £9,925 | £18,844 | £25,811 | £51,747 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 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