Flat
E15
1 bed
1 bath
Liddington Road, London E15
London, England · E15
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£-8,316
↘ -11%After 5 Years
Change In Property Value
£26,323
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,220 | £11,388 | £11,673 | £11,965 | £12,324 | £58,570 |
| Total Expenses | £13,239 | £13,302 | £13,373 | £13,446 | £13,525 | £66,886 |
| Profit Before Tax | £-2,019 | £-1,914 | £-1,700 | £-1,482 | £-1,201 | £-8,316 |
| Profit After Tax | £-2,019 | £-1,914 | £-1,700 | £-1,482 | £-1,201 | £-8,316 |
| Change In Property Value | £3 | £3 | £5,100 | £9,104 | £12,114 | £26,323 |
| Net Return | £-2,017 | £-1,911 | £3,400 | £7,622 | £10,913 | £18,007 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change