Flat
E16
2 beds
2 baths
Store Road, London E16
London, England · E16
View property listing
Initial Investment
£158,600First YearProfit From Rental Income
£-4,077
↘ -3%After 5 Years
Change In Property Value
£50,169
↗ 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 | £21,876 | £22,204 | £22,759 | £23,328 | £24,028 | £114,196 |
| Total Expenses | £23,470 | £23,548 | £23,647 | £23,748 | £23,860 | £118,273 |
| Profit Before Tax | £-1,594 | £-1,344 | £-888 | £-419 | £168 | £-4,077 |
| Profit After Tax | £-1,594 | £-1,344 | £-888 | £-419 | £168 | £-4,077 |
| Change In Property Value | £5 | £5 | £9,720 | £17,351 | £23,089 | £50,169 |
| Net Return | £-1,589 | £-1,339 | £8,833 | £16,931 | £23,256 | £46,092 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change