Flat
E1
2 beds
1 bath
Ford Square, Whitechapel E1
London, England · E1
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£-2,959
↘ -2%After 5 Years
Change In Property Value
£59,356
↗ 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 | £25,872 | £26,260 | £26,917 | £27,589 | £28,417 | £135,055 |
| Total Expenses | £27,400 | £27,485 | £27,594 | £27,705 | £27,830 | £138,014 |
| Profit Before Tax | £-1,528 | £-1,225 | £-677 | £-115 | £587 | £-2,959 |
| Profit After Tax | £-1,528 | £-1,225 | £-677 | £-115 | £587 | £-2,959 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £-1,523 | £-1,219 | £10,823 | £20,413 | £27,904 | £56,397 |
| 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