Flat
E15
2 beds
2 baths
Unex Tower, Station Street, London E15
London, England · E15
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-5,211
↘ -3%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,504 | £27,917 | £28,614 | £29,330 | £30,210 | £143,575 |
| Total Expenses | £29,547 | £29,635 | £29,747 | £29,863 | £29,993 | £148,785 |
| Profit Before Tax | £-2,043 | £-1,718 | £-1,133 | £-533 | £216 | £-5,211 |
| Profit After Tax | £-2,043 | £-1,718 | £-1,133 | £-533 | £216 | £-5,211 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-2,037 | £-1,712 | £11,367 | £21,780 | £29,909 | £59,307 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 14% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change