Flat
E1
2 beds
2 baths
Osborn Street, London E1
London, England · E1
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£-1,812
↘ -1%After 5 Years
Change In Property Value
£69,679
↗ 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 | £30,372 | £30,828 | £31,598 | £32,388 | £33,360 | £158,546 |
| Total Expenses | £31,818 | £31,909 | £32,029 | £32,152 | £32,292 | £160,201 |
| Profit Before Tax | £-1,446 | £-1,082 | £-431 | £236 | £1,068 | £-1,655 |
| Profit After Tax | £-1,446 | £-1,082 | £-431 | £236 | £911 | £-1,812 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £-1,439 | £-1,075 | £13,069 | £24,334 | £32,978 | £67,867 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change