Flat
E14
2 beds
0 baths
Bute House, Isle Of Dogs, London E14
London, England · E14
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-5,416
↘ -14%After 5 Years
Change In Property Value
£12,904
↗ 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 | £6,348 | £6,443 | £6,604 | £6,769 | £6,972 | £33,137 |
| Total Expenses | £7,594 | £7,650 | £7,709 | £7,769 | £7,832 | £38,554 |
| Profit Before Tax | £-1,246 | £-1,206 | £-1,104 | £-1,000 | £-860 | £-5,416 |
| Profit After Tax | £-1,246 | £-1,206 | £-1,104 | £-1,000 | £-860 | £-5,416 |
| Change In Property Value | £1 | £1 | £2,500 | £4,463 | £5,938 | £12,904 |
| Net Return | £-1,245 | £-1,205 | £1,396 | £3,463 | £5,079 | £7,487 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| 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