Flat
E1
3 beds
1 bath
Icon Apartments, 32 Duckett Street, Stepney E1
London, England · E1
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£-8,697
↘ -21%After 5 Years
Change In Property Value
£13,936
↗ 10%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,072 | £6,163 | £6,317 | £6,475 | £6,669 | £31,697 |
| Total Expenses | £7,963 | £8,018 | £8,077 | £8,136 | £8,199 | £40,394 |
| Profit Before Tax | £-1,891 | £-1,855 | £-1,760 | £-1,661 | £-1,529 | £-8,697 |
| Profit After Tax | £-1,891 | £-1,855 | £-1,760 | £-1,661 | £-1,529 | £-8,697 |
| Change In Property Value | £1 | £1 | £2,700 | £4,820 | £6,414 | £13,936 |
| Net Return | £-1,890 | £-1,854 | £940 | £3,158 | £4,884 | £5,239 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 8% | 12% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change