Flat
E1
0 beds
1 bath
Cavell Street, London E1
London, England · E1
View property listing
Initial Investment
£155,625First YearProfit From Rental Income
£-4,195
↘ -3%After 5 Years
Change In Property Value
£49,292
↗ 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 | £21,492 | £21,814 | £22,360 | £22,919 | £23,606 | £112,191 |
| Total Expenses | £23,094 | £23,172 | £23,270 | £23,370 | £23,481 | £116,386 |
| Profit Before Tax | £-1,602 | £-1,358 | £-910 | £-451 | £125 | £-4,195 |
| Profit After Tax | £-1,602 | £-1,358 | £-910 | £-451 | £125 | £-4,195 |
| Change In Property Value | £5 | £5 | £9,550 | £17,047 | £22,685 | £49,292 |
| Net Return | £-1,597 | £-1,353 | £8,640 | £16,596 | £22,810 | £45,096 |
| 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