Flat
E1
1 bed
1 bath
Piazza Walk, London E1
London, England · E1
View property listing
Initial Investment
£268,150First YearProfit From Rental Income
£-482
↗ 0%After 5 Years
Change In Property Value
£82,480
↗ 10%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,952 | £36,491 | £37,404 | £38,339 | £39,489 | £187,674 |
| Total Expenses | £37,296 | £37,395 | £37,530 | £37,667 | £37,825 | £187,712 |
| Profit Before Tax | £-1,344 | £-904 | £-126 | £672 | £1,664 | £-38 |
| Profit After Tax | £-1,344 | £-904 | £-126 | £544 | £1,348 | £-482 |
| Change In Property Value | £8 | £8 | £15,980 | £28,525 | £37,958 | £82,480 |
| Net Return | £-1,336 | £-896 | £15,854 | £29,069 | £39,306 | £81,998 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change