Flat
E14
2 beds
2 baths
Chorley Court, 24 Madeira Street, Poplar E14
London, England · E14
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-5,609
↘ -15%After 5 Years
Change In Property Value
£12,387
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,096 | £6,187 | £6,342 | £6,501 | £6,696 | £31,822 |
| Total Expenses | £7,371 | £7,426 | £7,484 | £7,544 | £7,606 | £37,430 |
| Profit Before Tax | £-1,275 | £-1,238 | £-1,142 | £-1,043 | £-910 | £-5,609 |
| Profit After Tax | £-1,275 | £-1,238 | £-1,142 | £-1,043 | £-910 | £-5,609 |
| Change In Property Value | £1 | £1 | £2,400 | £4,284 | £5,701 | £12,387 |
| Net Return | £-1,273 | £-1,237 | £1,258 | £3,241 | £4,791 | £6,779 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change