Flat
E1
1 bed
1 bath
18 Cobb Street, London E1
London, England · E1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-3,583
↘ -2%After 5 Years
Change In Property Value
£54,195
↗ 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 | £23,628 | £23,982 | £24,582 | £25,197 | £25,952 | £123,341 |
| Total Expenses | £25,192 | £25,274 | £25,377 | £25,482 | £25,600 | £126,924 |
| Profit Before Tax | £-1,564 | £-1,291 | £-795 | £-285 | £352 | £-3,583 |
| Profit After Tax | £-1,564 | £-1,291 | £-795 | £-285 | £352 | £-3,583 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-1,559 | £-1,286 | £9,706 | £18,458 | £25,294 | £50,612 |
| 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