Flat
E14
3 beds
1 bath
Westferry Road, Isle Of Dogs, London E14
London, England · E14
View property listing
Initial Investment
£89,125First YearProfit From Rental Income
£-13,861
↘ -16%After 5 Years
Change In Property Value
£29,678
↗ 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 | £11,412 | £11,583 | £11,873 | £12,170 | £12,535 | £59,572 |
| Total Expenses | £14,548 | £14,611 | £14,683 | £14,756 | £14,836 | £73,433 |
| Profit Before Tax | £-3,136 | £-3,028 | £-2,810 | £-2,587 | £-2,301 | £-13,861 |
| Profit After Tax | £-3,136 | £-3,028 | £-2,810 | £-2,587 | £-2,301 | £-13,861 |
| Change In Property Value | £3 | £3 | £5,750 | £10,264 | £13,658 | £29,678 |
| Net Return | £-3,133 | £-3,025 | £2,940 | £7,677 | £11,358 | £15,817 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -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