Flat
E1
1 bed
1 bath
Cendal Crescent, London E1
London, England · E1
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£-4,105
↘ -3%After 5 Years
Change In Property Value
£50,066
↗ 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 | £21,828 | £22,155 | £22,709 | £23,277 | £23,975 | £113,945 |
| Total Expenses | £23,425 | £23,504 | £23,602 | £23,703 | £23,815 | £118,050 |
| Profit Before Tax | £-1,597 | £-1,348 | £-893 | £-426 | £160 | £-4,105 |
| Profit After Tax | £-1,597 | £-1,348 | £-893 | £-426 | £160 | £-4,105 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £-1,592 | £-1,344 | £8,807 | £16,889 | £23,201 | £45,961 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| 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