Flat
E1
2 beds
2 baths
Greatorex Street, London E1
London, England · E1
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£-4,025
↘ -3%After 5 Years
Change In Property Value
£50,582
↗ 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 | £22,056 | £22,387 | £22,947 | £23,520 | £24,226 | £115,135 |
| Total Expenses | £23,646 | £23,725 | £23,824 | £23,926 | £24,039 | £119,161 |
| Profit Before Tax | £-1,590 | £-1,339 | £-878 | £-405 | £187 | £-4,025 |
| Profit After Tax | £-1,590 | £-1,339 | £-878 | £-405 | £187 | £-4,025 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £-1,585 | £-1,334 | £8,922 | £17,088 | £23,466 | £46,557 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| 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