Flat
E15
2 beds
2 baths
Legacy Tower, Great Eastern Road, London E15
London, England · E15
View property listing
Initial Investment
£205,500First YearProfit From Rental Income
£-5,290
↘ -3%After 5 Years
Change In Property Value
£64,002
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,276 | £27,685 | £28,377 | £29,087 | £29,959 | £142,384 |
| Total Expenses | £29,326 | £29,413 | £29,525 | £29,640 | £29,770 | £147,674 |
| Profit Before Tax | £-2,050 | £-1,728 | £-1,148 | £-553 | £189 | £-5,290 |
| Profit After Tax | £-2,050 | £-1,728 | £-1,148 | £-553 | £189 | £-5,290 |
| Change In Property Value | £6 | £6 | £12,400 | £22,134 | £29,455 | £64,002 |
| Net Return | £-2,044 | £-1,722 | £11,252 | £21,581 | £29,644 | £58,712 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 14% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change