Flat
E16
2 beds
1 bath
Store Road, London E16
London, England · E16
View property listing
Initial Investment
£32,425First YearProfit From Rental Income
£-9,067
↘ -28%After 5 Years
Change In Property Value
£10,813
↗ 10%After 5 Years
Return On Investment
5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,716 | £4,787 | £4,906 | £5,029 | £5,180 | £24,618 |
| Total Expenses | £6,628 | £6,681 | £6,736 | £6,792 | £6,849 | £33,685 |
| Profit Before Tax | £-1,912 | £-1,894 | £-1,829 | £-1,763 | £-1,669 | £-9,067 |
| Profit After Tax | £-1,912 | £-1,894 | £-1,829 | £-1,763 | £-1,669 | £-9,067 |
| Change In Property Value | £1 | £1 | £2,095 | £3,740 | £4,976 | £10,813 |
| Net Return | £-1,911 | £-1,893 | £266 | £1,977 | £3,307 | £1,746 |
| Return From Rental Income (%) | -6% | -6% | -6% | -5% | -5% | -28% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change