Flat
E15
3 beds
2 baths
Langham House, Forrester Way, London E15
London, England · E15
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£-3,333
↘ -1%After 5 Years
Change In Property Value
£87,744
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,404 | £37,965 | £38,914 | £39,887 | £41,084 | £195,254 |
| Total Expenses | £39,464 | £39,566 | £39,704 | £39,845 | £40,008 | £198,587 |
| Profit Before Tax | £-2,060 | £-1,601 | £-790 | £42 | £1,076 | £-3,333 |
| Profit After Tax | £-2,060 | £-1,601 | £-790 | £42 | £1,076 | £-3,333 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £-2,052 | £-1,593 | £16,210 | £30,387 | £41,457 | £84,411 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 14% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change