Flat
E17
2 beds
1 bath
Cyan Court E17
London, England · E17
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-3,131
↘ -4%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,268 | £11,437 | £11,723 | £12,016 | £12,376 | £58,820 |
| Total Expenses | £12,252 | £12,315 | £12,387 | £12,460 | £12,538 | £61,952 |
| Profit Before Tax | £-984 | £-878 | £-664 | £-444 | £-162 | £-3,131 |
| Profit After Tax | £-984 | £-878 | £-664 | £-444 | £-162 | £-3,131 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £-982 | £-876 | £3,937 | £7,768 | £10,765 | £20,611 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change