Flat
E1
2 beds
2 baths
Commercial Road, Tower Hamlets E1
London, England · E1
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-457
↗ 0%After 5 Years
Change In Property Value
£82,583
↗ 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 | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £37,340 | £37,440 | £37,574 | £37,712 | £37,870 | £187,936 |
| Profit Before Tax | £-1,340 | £-900 | £-121 | £678 | £1,672 | £-11 |
| Profit After Tax | £-1,340 | £-900 | £-121 | £549 | £1,354 | £-457 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £-1,332 | £-892 | £15,880 | £29,110 | £39,360 | £82,125 |
| Return From Rental Income (%) | 0% | 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