Flat
E1
2 beds
0 baths
Woodseer Street, London E1
London, England · E1
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-1,939
↘ -1%After 5 Years
Change In Property Value
£67,099
↗ 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 | £29,256 | £29,695 | £30,437 | £31,198 | £32,134 | £152,720 |
| Total Expenses | £30,714 | £30,804 | £30,921 | £31,041 | £31,178 | £154,659 |
| Profit Before Tax | £-1,458 | £-1,109 | £-484 | £157 | £956 | £-1,939 |
| Profit After Tax | £-1,458 | £-1,109 | £-484 | £157 | £956 | £-1,939 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £-1,452 | £-1,103 | £12,516 | £23,362 | £31,836 | £65,160 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| 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