Flat
E1
1 bed
1 bath
Eastlight Apartments, London E1
London, England · E1
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£-3,322
↘ -2%After 5 Years
Change In Property Value
£56,260
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,528 | £24,896 | £25,518 | £26,156 | £26,941 | £128,039 |
| Total Expenses | £26,076 | £26,158 | £26,264 | £26,371 | £26,492 | £131,362 |
| Profit Before Tax | £-1,548 | £-1,263 | £-745 | £-215 | £449 | £-3,322 |
| Profit After Tax | £-1,548 | £-1,263 | £-745 | £-215 | £449 | £-3,322 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £-1,542 | £-1,257 | £10,155 | £19,242 | £26,340 | £52,937 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change