Flat
E1
3 beds
2 baths
Flat 23 Portelet Street, London E1
London, England · E1
View property listing
Initial Investment
£147,750First YearProfit From Rental Income
£-4,524
↘ -3%After 5 Years
Change In Property Value
£46,969
↗ 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 | £20,472 | £20,779 | £21,299 | £21,831 | £22,486 | £106,867 |
| Total Expenses | £22,099 | £22,176 | £22,271 | £22,368 | £22,476 | £111,391 |
| Profit Before Tax | £-1,627 | £-1,397 | £-972 | £-537 | £10 | £-4,524 |
| Profit After Tax | £-1,627 | £-1,397 | £-972 | £-537 | £10 | £-4,524 |
| Change In Property Value | £5 | £5 | £9,100 | £16,244 | £21,616 | £46,969 |
| Net Return | £-1,623 | £-1,392 | £8,128 | £15,707 | £21,626 | £42,445 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| 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