Flat
E15
2 beds
1 bath
Jack Clow Road, London E15
London, England · E15
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£-7,690
↘ -7%After 5 Years
Change In Property Value
£34,065
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,520 | £14,738 | £15,106 | £15,484 | £15,948 | £75,796 |
| Total Expenses | £16,545 | £16,613 | £16,692 | £16,774 | £16,863 | £83,487 |
| Profit Before Tax | £-2,025 | £-1,875 | £-1,586 | £-1,290 | £-915 | £-7,690 |
| Profit After Tax | £-2,025 | £-1,875 | £-1,586 | £-1,290 | £-915 | £-7,690 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £-2,021 | £-1,871 | £5,014 | £10,491 | £14,763 | £26,375 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change