Flat
E16
1 bed
1 bath
Wards Wharf Approach, London E16
London, England · E16
View property listing
Initial Investment
£127,800First YearProfit From Rental Income
£-5,225
↘ -4%After 5 Years
Change In Property Value
£41,085
↗ 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 | £17,916 | £18,185 | £18,639 | £19,105 | £19,679 | £93,524 |
| Total Expenses | £19,582 | £19,655 | £19,744 | £19,834 | £19,934 | £98,749 |
| Profit Before Tax | £-1,666 | £-1,470 | £-1,104 | £-729 | £-255 | £-5,225 |
| Profit After Tax | £-1,666 | £-1,470 | £-1,104 | £-729 | £-255 | £-5,225 |
| Change In Property Value | £4 | £4 | £7,960 | £14,209 | £18,908 | £41,085 |
| Net Return | £-1,662 | £-1,466 | £6,856 | £13,480 | £18,652 | £35,860 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 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