Flat
E1
1 bed
1 bath
Times Square, London E1
London, England · E1
View property listing
Initial Investment
£145,650First YearProfit From Rental Income
£-4,574
↘ -3%After 5 Years
Change In Property Value
£46,350
↗ 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 | £20,208 | £20,511 | £21,024 | £21,549 | £22,196 | £105,488 |
| Total Expenses | £21,835 | £21,911 | £22,005 | £22,102 | £22,209 | £110,062 |
| Profit Before Tax | £-1,627 | £-1,400 | £-982 | £-552 | £-13 | £-4,574 |
| Profit After Tax | £-1,627 | £-1,400 | £-982 | £-552 | £-13 | £-4,574 |
| Change In Property Value | £4 | £4 | £8,980 | £16,030 | £21,331 | £46,350 |
| Net Return | £-1,622 | £-1,396 | £7,999 | £15,477 | £21,318 | £41,776 |
| 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