Flat
E16
2 beds
2 baths
The Oxygen, 18 Western Gateway, Newham, London E16
London, England · E16
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-4,263
↘ -3%After 5 Years
Change In Property Value
£49,034
↗ 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 | £21,372 | £21,693 | £22,235 | £22,791 | £23,474 | £111,565 |
| Total Expenses | £22,983 | £23,061 | £23,158 | £23,258 | £23,369 | £115,828 |
| Profit Before Tax | £-1,611 | £-1,368 | £-923 | £-467 | £106 | £-4,263 |
| Profit After Tax | £-1,611 | £-1,368 | £-923 | £-467 | £106 | £-4,263 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-1,606 | £-1,364 | £8,577 | £16,491 | £22,672 | £44,770 |
| 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