Flat
E1
2 beds
1 bath
3 Candle Street, Stepney E1
London, England · E1
View property listing
Initial Investment
£56,350First YearProfit From Rental Income
£-8,030
↘ -14%After 5 Years
Change In Property Value
£19,046
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,304 | £8,429 | £8,639 | £8,855 | £9,121 | £43,348 |
| Total Expenses | £10,150 | £10,209 | £10,273 | £10,338 | £10,408 | £51,378 |
| Profit Before Tax | £-1,846 | £-1,780 | £-1,634 | £-1,483 | £-1,287 | £-8,030 |
| Profit After Tax | £-1,846 | £-1,780 | £-1,634 | £-1,483 | £-1,287 | £-8,030 |
| Change In Property Value | £2 | £2 | £3,690 | £6,587 | £8,765 | £19,046 |
| Net Return | £-1,845 | £-1,778 | £2,056 | £5,104 | £7,478 | £11,015 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change