Flat
E1
2 beds
2 baths
E1
London, England · E1
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£2,863
↗ 1%After 5 Years
Change In Property Value
£113,551
↗ 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 | £49,500 | £50,243 | £51,499 | £52,786 | £54,370 | £258,397 |
| Total Expenses | £50,593 | £50,713 | £50,881 | £51,054 | £51,255 | £254,495 |
| Profit Before Tax | £-1,093 | £-470 | £617 | £1,732 | £3,115 | £3,901 |
| Profit After Tax | £-1,093 | £-470 | £500 | £1,403 | £2,523 | £2,863 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £-1,082 | £-459 | £22,500 | £40,674 | £54,781 | £116,415 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 14% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change