Flat
E1
3 beds
2 baths
Hemming Street, London E1
London, England · E1
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£-158
↗ 0%After 5 Years
Change In Property Value
£85,164
↗ 10%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,128 | £37,685 | £38,627 | £39,593 | £40,781 | £193,813 |
| Total Expenses | £38,445 | £38,546 | £38,684 | £38,824 | £38,985 | £193,484 |
| Profit Before Tax | £-1,317 | £-861 | £-56 | £769 | £1,795 | £329 |
| Profit After Tax | £-1,317 | £-861 | £-56 | £623 | £1,454 | £-158 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £-1,308 | £-853 | £16,444 | £30,076 | £40,648 | £85,006 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change