Flat
E16
3 beds
3 baths
Affinity View, London E16
London, England · E16
View property listing
Initial Investment
£334,250First YearProfit From Rental Income
£1,597
↗ 0%After 5 Years
Change In Property Value
£101,164
↗ 10%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,100 | £44,761 | £45,881 | £47,028 | £48,438 | £230,208 |
| Total Expenses | £45,292 | £45,404 | £45,559 | £45,717 | £45,901 | £227,872 |
| Profit Before Tax | £-1,192 | £-642 | £322 | £1,310 | £2,538 | £2,336 |
| Profit After Tax | £-1,192 | £-642 | £314 | £1,061 | £2,055 | £1,597 |
| Change In Property Value | £10 | £10 | £19,600 | £34,987 | £46,557 | £101,164 |
| Net Return | £-1,182 | £-632 | £19,914 | £36,048 | £48,613 | £102,761 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change