Flat
E16
3 beds
2 baths
Peto Street North, London E16
London, England · E16
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£-2,200
↘ -1%After 5 Years
Change In Property Value
£65,034
↗ 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 | £28,356 | £28,781 | £29,501 | £30,238 | £31,146 | £148,022 |
| Total Expenses | £29,831 | £29,919 | £30,034 | £30,152 | £30,285 | £150,222 |
| Profit Before Tax | £-1,475 | £-1,138 | £-533 | £86 | £860 | £-2,200 |
| Profit After Tax | £-1,475 | £-1,138 | £-533 | £86 | £860 | £-2,200 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £-1,469 | £-1,132 | £12,067 | £22,578 | £30,790 | £62,834 |
| 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