Flat
E1
1 bed
1 bath
Alie Street, Lattice House E1
London, England · E1
View property listing
Initial Investment
£128,150First YearProfit From Rental Income
£-5,254
↘ -4%After 5 Years
Change In Property Value
£41,188
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,952 | £18,221 | £18,677 | £19,144 | £19,718 | £93,712 |
| Total Expenses | £19,626 | £19,698 | £19,787 | £19,878 | £19,978 | £98,966 |
| Profit Before Tax | £-1,674 | £-1,477 | £-1,110 | £-734 | £-260 | £-5,254 |
| Profit After Tax | £-1,674 | £-1,477 | £-1,110 | £-734 | £-260 | £-5,254 |
| Change In Property Value | £4 | £4 | £7,980 | £14,245 | £18,955 | £41,188 |
| Net Return | £-1,670 | £-1,473 | £6,870 | £13,511 | £18,696 | £35,934 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change