Flat
E16
3 beds
2 baths
Queen's Cross, Custom House E16
London, England · E16
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£-1,635
↘ -1%After 5 Years
Change In Property Value
£71,228
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,056 | £31,522 | £32,310 | £33,118 | £34,111 | £162,117 |
| Total Expenses | £32,481 | £32,574 | £32,696 | £32,820 | £32,962 | £163,534 |
| Profit Before Tax | £-1,425 | £-1,052 | £-386 | £297 | £1,149 | £-1,417 |
| Profit After Tax | £-1,425 | £-1,052 | £-386 | £297 | £931 | £-1,635 |
| Change In Property Value | £7 | £7 | £13,800 | £24,633 | £32,780 | £71,228 |
| Net Return | £-1,418 | £-1,045 | £13,414 | £24,931 | £33,711 | £69,592 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change