Flat
E1
0 beds
1 bath
Stable Walk, London E1
London, England · E1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-3,923
↘ -2%After 5 Years
Change In Property Value
£51,614
↗ 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 | £22,500 | £22,837 | £23,408 | £23,994 | £24,713 | £117,453 |
| Total Expenses | £24,088 | £24,167 | £24,267 | £24,370 | £24,484 | £121,376 |
| Profit Before Tax | £-1,588 | £-1,330 | £-859 | £-376 | £229 | £-3,923 |
| Profit After Tax | £-1,588 | £-1,330 | £-859 | £-376 | £229 | £-3,923 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-1,583 | £-1,325 | £9,141 | £17,474 | £23,983 | £47,691 |
| Return From Rental Income (%) | -1% | -1% | -1% | 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