Flat
E1
2 beds
1 bath
Johns Place, London, Tower Hamlets E1
London, England · E1
View property listing
Initial Investment
£141,450First YearProfit From Rental Income
£-4,730
↘ -3%After 5 Years
Change In Property Value
£45,111
↗ 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 | £19,668 | £19,963 | £20,462 | £20,974 | £21,603 | £102,670 |
| Total Expenses | £21,305 | £21,380 | £21,473 | £21,568 | £21,674 | £107,400 |
| Profit Before Tax | £-1,637 | £-1,417 | £-1,011 | £-595 | £-71 | £-4,730 |
| Profit After Tax | £-1,637 | £-1,417 | £-1,011 | £-595 | £-71 | £-4,730 |
| Change In Property Value | £4 | £4 | £8,740 | £15,601 | £20,761 | £45,111 |
| Net Return | £-1,632 | £-1,413 | £7,729 | £15,007 | £20,690 | £40,380 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 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