Flat
E15
3 beds
2 baths
Waterman House, Forrester Way, London E15
London, England · E15
View property listing
Initial Investment
£247,500First YearProfit From Rental Income
£-4,289
↘ -2%After 5 Years
Change In Property Value
£76,389
↗ 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 | £32,556 | £33,044 | £33,870 | £34,717 | £35,759 | £169,947 |
| Total Expenses | £34,615 | £34,710 | £34,836 | £34,964 | £35,111 | £174,235 |
| Profit Before Tax | £-2,059 | £-1,666 | £-965 | £-247 | £648 | £-4,289 |
| Profit After Tax | £-2,059 | £-1,666 | £-965 | £-247 | £648 | £-4,289 |
| Change In Property Value | £7 | £7 | £14,800 | £26,419 | £35,156 | £76,389 |
| Net Return | £-2,052 | £-1,658 | £13,835 | £26,172 | £35,803 | £72,100 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 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