Flat
E16
3 beds
1 bath
Store Road, London E16
London, England · E16
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£-8,629
↘ -20%After 5 Years
Change In Property Value
£14,194
↗ 10%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,192 | £6,285 | £6,442 | £6,603 | £6,801 | £32,323 |
| Total Expenses | £8,075 | £8,130 | £8,188 | £8,248 | £8,311 | £40,952 |
| Profit Before Tax | £-1,883 | £-1,845 | £-1,746 | £-1,645 | £-1,510 | £-8,629 |
| Profit After Tax | £-1,883 | £-1,845 | £-1,746 | £-1,645 | £-1,510 | £-8,629 |
| Change In Property Value | £1 | £1 | £2,750 | £4,909 | £6,532 | £14,194 |
| Net Return | £-1,881 | £-1,844 | £1,004 | £3,263 | £5,023 | £5,565 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 8% | 12% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change