Flat
E12
0 beds
0 baths
Romford Road, London E12
London, England · E12
View property listing
Initial Investment
£238,750First YearProfit From Rental Income
£-50,802
↘ -21%After 5 Years
Change In Property Value
£73,808
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £32,528 | £32,606 | £32,704 | £32,804 | £32,916 | £163,557 |
| Profit Before Tax | £-10,928 | £-10,682 | £-10,232 | £-9,770 | £-9,191 | £-50,802 |
| Profit After Tax | £-10,928 | £-10,682 | £-10,232 | £-9,770 | £-9,191 | £-50,802 |
| Change In Property Value | £7 | £7 | £14,300 | £25,526 | £33,968 | £73,808 |
| Net Return | £-10,920 | £-10,675 | £4,069 | £15,756 | £24,777 | £23,006 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 10% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change