Flat
E16
2 beds
1 bath
Royal Wharf Walk, London E16
London, England · E16
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-4,887
↘ -4%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,128 | £19,415 | £19,900 | £20,398 | £21,010 | £99,851 |
| Total Expenses | £20,775 | £20,849 | £20,941 | £21,034 | £21,138 | £104,738 |
| Profit Before Tax | £-1,647 | £-1,434 | £-1,041 | £-637 | £-129 | £-4,887 |
| Profit After Tax | £-1,647 | £-1,434 | £-1,041 | £-637 | £-129 | £-4,887 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-1,642 | £-1,430 | £7,460 | £14,536 | £20,062 | £38,985 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change