Flat
E1
0 beds
1 bath
Neroli House, 14 Piazza Walk, London E1
London, England · E1
View property listing
Initial Investment
£226,500First YearProfit From Rental Income
£-1,784
↘ -1%After 5 Years
Change In Property Value
£70,195
↗ 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 | £30,600 | £31,059 | £31,835 | £32,631 | £33,610 | £159,736 |
| Total Expenses | £32,039 | £32,131 | £32,252 | £32,375 | £32,516 | £161,312 |
| Profit Before Tax | £-1,439 | £-1,072 | £-416 | £256 | £1,095 | £-1,576 |
| Profit After Tax | £-1,439 | £-1,072 | £-416 | £256 | £887 | £-1,784 |
| Change In Property Value | £7 | £7 | £13,600 | £24,276 | £32,305 | £70,195 |
| Net Return | £-1,432 | £-1,065 | £13,184 | £24,533 | £33,192 | £68,412 |
| 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