Flat
E18
1 bed
1 bath
High Road, South Woodford E18
London, England · E18
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-9,419
↘ -11%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,252 | £12,436 | £12,747 | £13,065 | £13,457 | £63,957 |
| Total Expenses | £14,533 | £14,597 | £14,671 | £14,747 | £14,829 | £73,376 |
| Profit Before Tax | £-2,281 | £-2,161 | £-1,924 | £-1,681 | £-1,371 | £-9,419 |
| Profit After Tax | £-2,281 | £-2,161 | £-1,924 | £-1,681 | £-1,371 | £-9,419 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £-2,278 | £-2,158 | £3,776 | £8,493 | £12,168 | £20,001 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change