Flat
E14
1 bed
1 bath
London, London E14
London, England · E14
View property listing
Initial Investment
£23,125First YearProfit From Rental Income
£-7,484
↘ -32%After 5 Years
Change In Property Value
£7,613
↗ 10%After 5 Years
Return On Investment
1%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,744 | £3,800 | £3,895 | £3,993 | £4,112 | £19,544 |
| Total Expenses | £5,300 | £5,352 | £5,405 | £5,458 | £5,513 | £27,028 |
| Profit Before Tax | £-1,556 | £-1,552 | £-1,509 | £-1,466 | £-1,400 | £-7,484 |
| Profit After Tax | £-1,556 | £-1,552 | £-1,509 | £-1,466 | £-1,400 | £-7,484 |
| Change In Property Value | £1 | £1 | £1,475 | £2,633 | £3,504 | £7,613 |
| Net Return | £-1,556 | £-1,551 | £-34 | £1,167 | £2,103 | £129 |
| Return From Rental Income (%) | -7% | -7% | -7% | -6% | -6% | -32% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 9% | 1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change