Flat
E1
3 beds
0 baths
Wiverton Tower, 4 New Drum Street E1
London, England · E1
View property listing
Initial Investment
£280,750First YearProfit From Rental Income
£-69
↗ 0%After 5 Years
Change In Property Value
£86,196
↗ 10%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,572 | £38,136 | £39,089 | £40,066 | £41,268 | £196,131 |
| Total Expenses | £38,886 | £38,988 | £39,126 | £39,268 | £39,431 | £195,699 |
| Profit Before Tax | £-1,314 | £-853 | £-38 | £798 | £1,837 | £431 |
| Profit After Tax | £-1,314 | £-853 | £-38 | £646 | £1,488 | £-69 |
| Change In Property Value | £8 | £8 | £16,700 | £29,810 | £39,669 | £86,196 |
| Net Return | £-1,305 | £-844 | £16,663 | £30,457 | £41,157 | £86,127 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change