Flat
E14
3 beds
1 bath
Vickery's Wharf E14
London, England · E14
View property listing
Initial Investment
£36,625First YearProfit From Rental Income
£-5,642
↘ -15%After 5 Years
Change In Property Value
£12,258
↗ 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 | £6,036 | £6,127 | £6,280 | £6,437 | £6,630 | £31,509 |
| Total Expenses | £7,315 | £7,370 | £7,428 | £7,488 | £7,550 | £37,151 |
| Profit Before Tax | £-1,279 | £-1,244 | £-1,149 | £-1,051 | £-920 | £-5,642 |
| Profit After Tax | £-1,279 | £-1,244 | £-1,149 | £-1,051 | £-920 | £-5,642 |
| Change In Property Value | £1 | £1 | £2,375 | £4,239 | £5,642 | £12,258 |
| Net Return | £-1,278 | £-1,242 | £1,226 | £3,188 | £4,721 | £6,616 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -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