Flat
E16
1 bed
1 bath
Store Road, London E16
London, England · E16
View property listing
Initial Investment
£26,800First YearProfit From Rental Income
£-9,294
↘ -35%After 5 Years
Change In Property Value
£8,878
↗ 10%After 5 Years
Return On Investment
-2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,876 | £3,934 | £4,032 | £4,133 | £4,257 | £20,233 |
| Total Expenses | £5,800 | £5,851 | £5,904 | £5,958 | £6,013 | £29,527 |
| Profit Before Tax | £-1,924 | £-1,917 | £-1,872 | £-1,825 | £-1,756 | £-9,294 |
| Profit After Tax | £-1,924 | £-1,917 | £-1,872 | £-1,825 | £-1,756 | £-9,294 |
| Change In Property Value | £1 | £1 | £1,720 | £3,070 | £4,086 | £8,878 |
| Net Return | £-1,923 | £-1,916 | £-152 | £1,245 | £2,330 | £-416 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -7% | -7% | -1% | 5% | 9% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change