Flat
E1
1 bed
1 bath
New Drum Street, London E1
London, England · E1
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£-4,002
↘ -2%After 5 Years
Change In Property Value
£51,098
↗ 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 | £22,272 | £22,606 | £23,171 | £23,751 | £24,463 | £116,263 |
| Total Expenses | £23,866 | £23,946 | £24,045 | £24,147 | £24,261 | £120,265 |
| Profit Before Tax | £-1,594 | £-1,340 | £-874 | £-396 | £202 | £-4,002 |
| Profit After Tax | £-1,594 | £-1,340 | £-874 | £-396 | £202 | £-4,002 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £-1,589 | £-1,335 | £9,026 | £17,275 | £23,718 | £47,096 |
| Return From Rental Income (%) | -1% | -1% | -1% | 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