Flat
E16
2 beds
2 baths
Western Gateway, Custom House E16
London, England · E16
View property listing
Initial Investment
£203,337First YearProfit From Rental Income
£-2,429
↘ -1%After 5 Years
Change In Property Value
£63,364
↗ 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 | £27,624 | £28,038 | £28,739 | £29,458 | £30,342 | £144,201 |
| Total Expenses | £29,116 | £29,203 | £29,316 | £29,432 | £29,563 | £146,630 |
| Profit Before Tax | £-1,492 | £-1,165 | £-577 | £26 | £779 | £-2,429 |
| Profit After Tax | £-1,492 | £-1,165 | £-577 | £26 | £779 | £-2,429 |
| Change In Property Value | £6 | £6 | £12,277 | £21,914 | £29,161 | £63,364 |
| Net Return | £-1,486 | £-1,159 | £11,700 | £21,940 | £29,940 | £60,935 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 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