Flat
E15
1 bed
1 bath
The Lock Building High Street E15
London, England · E15
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£-8,464
↘ -12%After 5 Years
Change In Property Value
£24,259
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,344 | £10,499 | £10,762 | £11,031 | £11,362 | £53,997 |
| Total Expenses | £12,358 | £12,420 | £12,489 | £12,560 | £12,635 | £62,461 |
| Profit Before Tax | £-2,014 | £-1,920 | £-1,727 | £-1,529 | £-1,274 | £-8,464 |
| Profit After Tax | £-2,014 | £-1,920 | £-1,727 | £-1,529 | £-1,274 | £-8,464 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £-2,012 | £-1,918 | £2,973 | £6,861 | £9,891 | £15,795 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change