Flat
E14
1 bed
1 bath
Chorley Court E14
London, England · E14
View property listing
Initial Investment
£28,750First YearProfit From Rental Income
£-6,693
↘ -23%After 5 Years
Change In Property Value
£9,549
↗ 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 | £4,704 | £4,775 | £4,894 | £5,016 | £5,167 | £24,556 |
| Total Expenses | £6,140 | £6,193 | £6,248 | £6,304 | £6,362 | £31,249 |
| Profit Before Tax | £-1,436 | £-1,419 | £-1,354 | £-1,288 | £-1,195 | £-6,693 |
| Profit After Tax | £-1,436 | £-1,419 | £-1,354 | £-1,288 | £-1,195 | £-6,693 |
| Change In Property Value | £1 | £1 | £1,850 | £3,302 | £4,394 | £9,549 |
| Net Return | £-1,435 | £-1,418 | £496 | £2,014 | £3,199 | £2,856 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change