Flat
E15
3 beds
1 bath
Germander Way, London E15
London, England · E15
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-7,417
↘ -6%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,056 | £16,297 | £16,704 | £17,122 | £17,636 | £83,814 |
| Total Expenses | £18,087 | £18,157 | £18,241 | £18,326 | £18,420 | £91,232 |
| Profit Before Tax | £-2,031 | £-1,860 | £-1,537 | £-1,205 | £-785 | £-7,417 |
| Profit After Tax | £-2,031 | £-1,860 | £-1,537 | £-1,205 | £-785 | £-7,417 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £-2,027 | £-1,857 | £5,764 | £11,826 | £16,555 | £30,261 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change