Flat
E14
2 beds
1 bath
East Ferry Road, London E14
London, England · E14
View property listing
Initial Investment
£34,750First YearProfit From Rental Income
£-5,925
↘ -17%After 5 Years
Change In Property Value
£11,613
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,712 | £5,798 | £5,943 | £6,091 | £6,274 | £29,817 |
| Total Expenses | £7,035 | £7,089 | £7,147 | £7,205 | £7,266 | £35,742 |
| Profit Before Tax | £-1,323 | £-1,292 | £-1,204 | £-1,114 | £-992 | £-5,925 |
| Profit After Tax | £-1,323 | £-1,292 | £-1,204 | £-1,114 | £-992 | £-5,925 |
| Change In Property Value | £1 | £1 | £2,250 | £4,016 | £5,345 | £11,613 |
| Net Return | £-1,322 | £-1,290 | £1,046 | £2,902 | £4,352 | £5,688 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change