Flat
E15
1 bed
1 bath
Luxembourg Mews, London, London E15
London, England · E15
View property listing
Initial Investment
£54,625First YearProfit From Rental Income
£-8,976
↘ -16%After 5 Years
Change In Property Value
£18,452
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,860 | £7,978 | £8,177 | £8,382 | £8,633 | £41,030 |
| Total Expenses | £9,878 | £9,936 | £9,999 | £10,063 | £10,131 | £50,006 |
| Profit Before Tax | £-2,018 | £-1,958 | £-1,821 | £-1,681 | £-1,497 | £-8,976 |
| Profit After Tax | £-2,018 | £-1,958 | £-1,821 | £-1,681 | £-1,497 | £-8,976 |
| Change In Property Value | £2 | £2 | £3,575 | £6,382 | £8,492 | £18,452 |
| Net Return | £-2,016 | £-1,956 | £1,754 | £4,700 | £6,994 | £9,477 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -4% | 3% | 9% | 13% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change