Flat
E15
2 beds
2 baths
Angel Lane, London E15
London, England · E15
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-5,438
↘ -3%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,400 | £26,796 | £27,466 | £28,153 | £28,997 | £137,812 |
| Total Expenses | £28,445 | £28,531 | £28,641 | £28,753 | £28,880 | £143,249 |
| Profit Before Tax | £-2,045 | £-1,735 | £-1,175 | £-601 | £117 | £-5,438 |
| Profit After Tax | £-2,045 | £-1,735 | £-1,175 | £-601 | £117 | £-5,438 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-2,039 | £-1,729 | £10,826 | £20,820 | £28,621 | £56,499 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change