Flat
E1
1 bed
1 bath
Cendal Crescent, London E1
London, England · E1
View property listing
Initial Investment
£45,550First YearProfit From Rental Income
£-8,500
↘ -19%After 5 Years
Change In Property Value
£15,329
↗ 10%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,684 | £6,784 | £6,954 | £7,128 | £7,342 | £34,891 |
| Total Expenses | £8,560 | £8,616 | £8,676 | £8,737 | £8,801 | £43,391 |
| Profit Before Tax | £-1,876 | £-1,832 | £-1,722 | £-1,610 | £-1,460 | £-8,500 |
| Profit After Tax | £-1,876 | £-1,832 | £-1,722 | £-1,610 | £-1,460 | £-8,500 |
| Change In Property Value | £1 | £1 | £2,970 | £5,302 | £7,055 | £15,329 |
| Net Return | £-1,875 | £-1,830 | £1,248 | £3,692 | £5,595 | £6,830 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change