Flat
E1
1 bed
1 bath
Georgette, Apartments, 4 Cendal Crescent, London E1
London, England · E1
View property listing
Initial Investment
£36,625First YearProfit From Rental Income
£-8,912
↘ -24%After 5 Years
Change In Property Value
£12,258
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,340 | £5,420 | £5,556 | £5,694 | £5,865 | £27,876 |
| Total Expenses | £7,245 | £7,299 | £7,356 | £7,414 | £7,473 | £36,788 |
| Profit Before Tax | £-1,905 | £-1,879 | £-1,800 | £-1,719 | £-1,608 | £-8,912 |
| Profit After Tax | £-1,905 | £-1,879 | £-1,800 | £-1,719 | £-1,608 | £-8,912 |
| Change In Property Value | £1 | £1 | £2,375 | £4,239 | £5,642 | £12,258 |
| Net Return | £-1,904 | £-1,878 | £575 | £2,520 | £4,033 | £3,346 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change