Flat
E16
3 beds
3 baths
Menara Point, Affinity View, Twelvetrees Park E16
London, England · E16
View property listing
Initial Investment
£338,250First YearProfit From Rental Income
£1,680
↗ 0%After 5 Years
Change In Property Value
£102,196
↗ 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 | £44,556 | £45,224 | £46,355 | £47,514 | £48,939 | £232,588 |
| Total Expenses | £45,734 | £45,847 | £46,003 | £46,162 | £46,348 | £230,093 |
| Profit Before Tax | £-1,178 | £-622 | £352 | £1,351 | £2,592 | £2,495 |
| Profit After Tax | £-1,178 | £-622 | £287 | £1,095 | £2,099 | £1,680 |
| Change In Property Value | £10 | £10 | £19,800 | £35,344 | £47,032 | £102,196 |
| Net Return | £-1,168 | £-612 | £20,087 | £36,438 | £49,132 | £103,876 |
| 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