Flat
E1
1 bed
1 bath
E1
London, England · E1
View property listing
Initial Investment
£107,150First YearProfit From Rental Income
£-6,037
↘ -6%After 5 Years
Change In Property Value
£34,994
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,252 | £15,481 | £15,868 | £16,264 | £16,752 | £79,618 |
| Total Expenses | £16,975 | £17,044 | £17,126 | £17,209 | £17,301 | £85,654 |
| Profit Before Tax | £-1,723 | £-1,563 | £-1,258 | £-945 | £-548 | £-6,037 |
| Profit After Tax | £-1,723 | £-1,563 | £-1,258 | £-945 | £-548 | £-6,037 |
| Change In Property Value | £3 | £3 | £6,780 | £12,103 | £16,105 | £34,994 |
| Net Return | £-1,720 | £-1,560 | £5,522 | £11,158 | £15,557 | £28,958 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 15% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change