Flat
E1
3 beds
2 baths
Jamaica Street, London E1
London, England · E1
View property listing
Initial Investment
£173,300First YearProfit From Rental Income
£-3,558
↘ -2%After 5 Years
Change In Property Value
£54,505
↗ 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 | £23,760 | £24,116 | £24,719 | £25,337 | £26,097 | £124,030 |
| Total Expenses | £25,324 | £25,406 | £25,509 | £25,615 | £25,734 | £127,588 |
| Profit Before Tax | £-1,564 | £-1,290 | £-790 | £-278 | £364 | £-3,558 |
| Profit After Tax | £-1,564 | £-1,290 | £-790 | £-278 | £364 | £-3,558 |
| Change In Property Value | £5 | £5 | £10,560 | £18,850 | £25,084 | £54,505 |
| Net Return | £-1,559 | £-1,284 | £9,770 | £18,572 | £25,448 | £50,947 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 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