Flat
E15
1 bed
1 bath
Prairie Building, Liberty Bridge Road, London E15
London, England · E15
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£-6,962
↘ -5%After 5 Years
Change In Property Value
£42,840
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,264 | £18,538 | £19,001 | £19,476 | £20,061 | £95,341 |
| Total Expenses | £20,292 | £20,365 | £20,454 | £20,546 | £20,647 | £102,303 |
| Profit Before Tax | £-2,028 | £-1,827 | £-1,453 | £-1,069 | £-586 | £-6,962 |
| Profit After Tax | £-2,028 | £-1,827 | £-1,453 | £-1,069 | £-586 | £-6,962 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £-2,023 | £-1,823 | £6,847 | £13,747 | £19,130 | £35,877 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change