Flat
E17
2 beds
1 bath
Tower Mews, London E17
London, England · E17
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-541
↘ -1%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,432 | £15,663 | £16,055 | £16,456 | £16,950 | £80,557 |
| Total Expenses | £16,041 | £16,110 | £16,192 | £16,276 | £16,368 | £80,987 |
| Profit Before Tax | £-609 | £-446 | £-137 | £180 | £582 | £-430 |
| Profit After Tax | £-609 | £-446 | £-137 | £180 | £471 | £-541 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £-606 | £-443 | £6,163 | £11,426 | £15,436 | £31,976 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change