Flat
E1
1 bed
1 bath
Skyline Plaza, Commercial Road, Aldgage East E1
London, England · E1
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-6,089
↘ -6%After 5 Years
Change In Property Value
£34,582
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,072 | £15,298 | £15,681 | £16,073 | £16,555 | £78,678 |
| Total Expenses | £16,798 | £16,867 | £16,948 | £17,031 | £17,122 | £84,767 |
| Profit Before Tax | £-1,726 | £-1,569 | £-1,268 | £-959 | £-567 | £-6,089 |
| Profit After Tax | £-1,726 | £-1,569 | £-1,268 | £-959 | £-567 | £-6,089 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £-1,723 | £-1,566 | £5,433 | £11,001 | £15,348 | £28,493 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 15% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change