Flat
E15
1 bed
1 bath
River Heights, High Street, London E15
London, England · E15
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£-7,793
↘ -8%After 5 Years
Change In Property Value
£33,033
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,076 | £14,287 | £14,644 | £15,010 | £15,461 | £73,479 |
| Total Expenses | £16,104 | £16,171 | £16,249 | £16,330 | £16,418 | £81,271 |
| Profit Before Tax | £-2,028 | £-1,884 | £-1,605 | £-1,319 | £-957 | £-7,793 |
| Profit After Tax | £-2,028 | £-1,884 | £-1,605 | £-1,319 | £-957 | £-7,793 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £-2,024 | £-1,880 | £4,795 | £10,105 | £14,246 | £25,241 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change