Flat
E16
2 beds
2 baths
Western Gateway, London E16
London, England · E16
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-1,541
↘ -1%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,500 | £31,972 | £32,772 | £33,591 | £34,599 | £164,434 |
| Total Expenses | £32,923 | £33,016 | £33,139 | £33,264 | £33,408 | £165,749 |
| Profit Before Tax | £-1,423 | £-1,043 | £-367 | £327 | £1,191 | £-1,315 |
| Profit After Tax | £-1,423 | £-1,043 | £-367 | £327 | £965 | £-1,541 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £-1,416 | £-1,036 | £13,633 | £25,317 | £34,220 | £70,719 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change