Flat
E16
0 beds
1 bath
Store Road, London E16
London, England · E16
View property listing
Initial Investment
£23,200First YearProfit From Rental Income
£-9,450
↘ -41%After 5 Years
Change In Property Value
£7,639
↗ 10%After 5 Years
Return On Investment
-8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,336 | £3,386 | £3,471 | £3,557 | £3,664 | £17,414 |
| Total Expenses | £5,270 | £5,321 | £5,372 | £5,425 | £5,478 | £26,864 |
| Profit Before Tax | £-1,934 | £-1,935 | £-1,901 | £-1,867 | £-1,814 | £-9,450 |
| Profit After Tax | £-1,934 | £-1,935 | £-1,901 | £-1,867 | £-1,814 | £-9,450 |
| Change In Property Value | £1 | £1 | £1,480 | £2,642 | £3,516 | £7,639 |
| Net Return | £-1,933 | £-1,934 | £-421 | £775 | £1,702 | £-1,811 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -8% | -8% | -2% | 3% | 7% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change