Flat
E1
2 beds
2 baths
Quaker Street, Liverpool Street E1
London, England · E1
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-3,243
↘ -2%After 5 Years
Change In Property Value
£56,776
↗ 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 | £24,756 | £25,127 | £25,756 | £26,399 | £27,191 | £129,230 |
| Total Expenses | £26,297 | £26,380 | £26,486 | £26,594 | £26,716 | £132,472 |
| Profit Before Tax | £-1,541 | £-1,253 | £-730 | £-195 | £476 | £-3,243 |
| Profit After Tax | £-1,541 | £-1,253 | £-730 | £-195 | £476 | £-3,243 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-1,535 | £-1,247 | £10,270 | £19,441 | £26,605 | £53,533 |
| 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