Flat
E16
3 beds
2 baths
Canning Town, London, London E16
London, England · E16
View property listing
Initial Investment
£156,111First YearProfit From Rental Income
£-4,189
↘ -3%After 5 Years
Change In Property Value
£49,435
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,552 | £21,875 | £22,422 | £22,983 | £23,672 | £112,504 |
| Total Expenses | £23,155 | £23,233 | £23,331 | £23,431 | £23,543 | £116,693 |
| Profit Before Tax | £-1,603 | £-1,358 | £-909 | £-448 | £130 | £-4,189 |
| Profit After Tax | £-1,603 | £-1,358 | £-909 | £-448 | £130 | £-4,189 |
| Change In Property Value | £5 | £5 | £9,578 | £17,097 | £22,751 | £49,435 |
| Net Return | £-1,598 | £-1,353 | £8,669 | £16,648 | £22,880 | £45,246 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change