Flat
E16
3 beds
3 baths
Guthrum Court, 1 Cavendish Square, Becton E16
London, England · E16
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-2,279
↘ -1%After 5 Years
Change In Property Value
£64,518
↗ 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 | £28,128 | £28,550 | £29,264 | £29,995 | £30,895 | £146,832 |
| Total Expenses | £29,610 | £29,698 | £29,812 | £29,929 | £30,062 | £149,111 |
| Profit Before Tax | £-1,482 | £-1,148 | £-549 | £66 | £833 | £-2,279 |
| Profit After Tax | £-1,482 | £-1,148 | £-549 | £66 | £833 | £-2,279 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-1,475 | £-1,142 | £11,952 | £22,379 | £30,525 | £62,239 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 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