Flat
E16
2 beds
2 baths
Western Gateway, London E16
London, England · E16
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£-2,880
↘ -2%After 5 Years
Change In Property Value
£59,873
↗ 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 | £26,100 | £26,492 | £27,154 | £27,833 | £28,668 | £136,246 |
| Total Expenses | £27,622 | £27,707 | £27,816 | £27,928 | £28,054 | £139,125 |
| Profit Before Tax | £-1,522 | £-1,215 | £-662 | £-95 | £614 | £-2,880 |
| Profit After Tax | £-1,522 | £-1,215 | £-662 | £-95 | £614 | £-2,880 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £-1,516 | £-1,209 | £10,938 | £20,611 | £28,168 | £56,993 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change