Flat
E16
1 bed
1 bath
Royal Docks, London E16
London, England · E16
View property listing
Initial Investment
£150,550First YearProfit From Rental Income
£-4,420
↘ -3%After 5 Years
Change In Property Value
£47,795
↗ 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 | £20,832 | £21,144 | £21,673 | £22,215 | £22,881 | £108,746 |
| Total Expenses | £22,453 | £22,530 | £22,626 | £22,724 | £22,833 | £113,165 |
| Profit Before Tax | £-1,621 | £-1,385 | £-953 | £-509 | £48 | £-4,420 |
| Profit After Tax | £-1,621 | £-1,385 | £-953 | £-509 | £48 | £-4,420 |
| Change In Property Value | £5 | £5 | £9,260 | £16,529 | £21,996 | £47,795 |
| Net Return | £-1,616 | £-1,381 | £8,307 | £16,021 | £22,044 | £43,375 |
| 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