Flat
E1
2 beds
2 baths
Alie Street, London E1
London, England · E1
View property listing
Initial Investment
£314,250First YearProfit From Rental Income
£1,058
↗ 0%After 5 Years
Change In Property Value
£96,003
↗ 10%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,856 | £42,484 | £43,546 | £44,635 | £45,974 | £218,494 |
| Total Expenses | £43,083 | £43,192 | £43,341 | £43,494 | £43,671 | £216,781 |
| Profit Before Tax | £-1,227 | £-708 | £205 | £1,141 | £2,303 | £1,713 |
| Profit After Tax | £-1,227 | £-708 | £205 | £924 | £1,865 | £1,058 |
| Change In Property Value | £9 | £9 | £18,600 | £33,202 | £44,182 | £96,003 |
| Net Return | £-1,218 | £-699 | £18,805 | £34,126 | £46,047 | £97,061 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change