Flat
E15
1 bed
1 bath
Manor Road, London E15
London, England · E15
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£-6,314
↘ -4%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,780 | £22,107 | £22,659 | £23,226 | £23,923 | £113,695 |
| Total Expenses | £23,817 | £23,896 | £23,994 | £24,095 | £24,207 | £120,008 |
| Profit Before Tax | £-2,037 | £-1,789 | £-1,335 | £-869 | £-284 | £-6,314 |
| Profit After Tax | £-2,037 | £-1,789 | £-1,335 | £-869 | £-284 | £-6,314 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £-2,032 | £-1,784 | £8,566 | £16,803 | £23,232 | £44,784 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change