Flat
E1
2 beds
1 bath
Bovet Court, Harford Street, Stepney E1
London, England · E1
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-6,894
↘ -8%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,156 | £12,338 | £12,647 | £12,963 | £13,352 | £63,456 |
| Total Expenses | £13,928 | £13,992 | £14,066 | £14,141 | £14,223 | £70,350 |
| Profit Before Tax | £-1,772 | £-1,654 | £-1,419 | £-1,178 | £-871 | £-6,894 |
| Profit After Tax | £-1,772 | £-1,654 | £-1,419 | £-1,178 | £-871 | £-6,894 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £-1,769 | £-1,651 | £3,981 | £8,461 | £11,956 | £20,978 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change