Flat
E1
1 bed
1 bath
Luxe Tower, 12 Dock Street, London E1
London, England · E1
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£-3,504
↘ -2%After 5 Years
Change In Property Value
£54,711
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,856 | £24,214 | £24,819 | £25,440 | £26,203 | £124,532 |
| Total Expenses | £25,413 | £25,495 | £25,599 | £25,705 | £25,824 | £128,035 |
| Profit Before Tax | £-1,557 | £-1,281 | £-779 | £-265 | £379 | £-3,504 |
| Profit After Tax | £-1,557 | £-1,281 | £-779 | £-265 | £379 | £-3,504 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £-1,552 | £-1,276 | £9,821 | £18,656 | £25,558 | £51,208 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change