Flat
E15
1 bed
1 bath
Plaistow Road, London E15
London, England · E15
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£-8,817
↘ -15%After 5 Years
Change In Property Value
£20,130
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,580 | £8,709 | £8,926 | £9,150 | £9,424 | £44,789 |
| Total Expenses | £10,595 | £10,653 | £10,718 | £10,784 | £10,855 | £53,605 |
| Profit Before Tax | £-2,015 | £-1,945 | £-1,792 | £-1,635 | £-1,430 | £-8,817 |
| Profit After Tax | £-2,015 | £-1,945 | £-1,792 | £-1,635 | £-1,430 | £-8,817 |
| Change In Property Value | £2 | £2 | £3,900 | £6,962 | £9,264 | £20,130 |
| Net Return | £-2,013 | £-1,943 | £2,108 | £5,327 | £7,834 | £11,313 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change