Flat
E16
3 beds
4 baths
Woods Walk, London E16
London, England · E16
View property listing
Initial Investment
£451,250First YearProfit From Rental Income
£4,765
↗ 1%After 5 Years
Change In Property Value
£131,358
↗ 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 | £57,264 | £58,123 | £59,576 | £61,065 | £62,897 | £298,926 |
| Total Expenses | £58,213 | £58,345 | £58,533 | £58,726 | £58,952 | £292,768 |
| Profit Before Tax | £-949 | £-222 | £1,043 | £2,340 | £3,946 | £6,158 |
| Profit After Tax | £-949 | £-222 | £845 | £1,895 | £3,196 | £4,765 |
| Change In Property Value | £13 | £13 | £25,451 | £45,429 | £60,453 | £131,358 |
| Net Return | £-936 | £-209 | £26,295 | £47,324 | £63,649 | £136,124 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 10% | 14% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change