Flat
E1
2 beds
2 baths
Monsey Place, Rhodewell Apartments E1
London, England · E1
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£-4,705
↘ -3%After 5 Years
Change In Property Value
£45,421
↗ 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 | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £21,437 | £21,513 | £21,606 | £21,701 | £21,807 | £108,064 |
| Profit Before Tax | £-1,637 | £-1,416 | £-1,006 | £-587 | £-59 | £-4,705 |
| Profit After Tax | £-1,637 | £-1,416 | £-1,006 | £-587 | £-59 | £-4,705 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £-1,633 | £-1,411 | £7,794 | £15,121 | £20,844 | £40,715 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 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