Flat
E14
2 beds
2 baths
Chorley Court E14
London, England · E14
View property listing
Initial Investment
£37,750First YearProfit From Rental Income
£-5,484
↘ -15%After 5 Years
Change In Property Value
£12,645
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,228 | £6,321 | £6,479 | £6,641 | £6,841 | £32,511 |
| Total Expenses | £7,483 | £7,538 | £7,597 | £7,657 | £7,720 | £37,995 |
| Profit Before Tax | £-1,255 | £-1,217 | £-1,118 | £-1,016 | £-879 | £-5,484 |
| Profit After Tax | £-1,255 | £-1,217 | £-1,118 | £-1,016 | £-879 | £-5,484 |
| Change In Property Value | £1 | £1 | £2,450 | £4,373 | £5,820 | £12,645 |
| Net Return | £-1,254 | £-1,216 | £1,332 | £3,358 | £4,941 | £7,161 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change