Flat
E13
1 bed
1 bath
Barking Road, Canning Town E13
London, England · E13
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-6,060
↘ -16%After 5 Years
Change In Property Value
£12,387
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,090 | £6,242 | £6,398 | £6,590 | £31,321 |
| Total Expenses | £7,361 | £7,416 | £7,474 | £7,534 | £7,596 | £37,380 |
| Profit Before Tax | £-1,361 | £-1,326 | £-1,232 | £-1,135 | £-1,005 | £-6,060 |
| Profit After Tax | £-1,361 | £-1,326 | £-1,232 | £-1,135 | £-1,005 | £-6,060 |
| Change In Property Value | £1 | £1 | £2,400 | £4,284 | £5,701 | £12,387 |
| Net Return | £-1,360 | £-1,325 | £1,168 | £3,149 | £4,696 | £6,328 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -4% | 3% | 9% | 13% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change