Flat
E1
3 beds
2 baths
Bell Lane, London E1
London, England · E1
View property listing
Initial Investment
£185,725First YearProfit From Rental Income
£-3,102
↘ -2%After 5 Years
Change In Property Value
£58,169
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,356 | £25,736 | £26,380 | £27,039 | £27,850 | £132,362 |
| Total Expenses | £26,892 | £26,976 | £27,084 | £27,194 | £27,317 | £135,464 |
| Profit Before Tax | £-1,536 | £-1,240 | £-704 | £-154 | £533 | £-3,102 |
| Profit After Tax | £-1,536 | £-1,240 | £-704 | £-154 | £533 | £-3,102 |
| Change In Property Value | £6 | £6 | £11,270 | £20,117 | £26,770 | £58,169 |
| Net Return | £-1,531 | £-1,235 | £10,566 | £19,963 | £27,303 | £55,067 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change