Flat
E18
1 bed
1 bath
Latchett Road, Woodford E18
London, England · E18
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-9,488
↘ -11%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,604 | £11,778 | £12,073 | £12,374 | £12,746 | £60,574 |
| Total Expenses | £13,873 | £13,936 | £14,008 | £14,083 | £14,162 | £70,062 |
| Profit Before Tax | £-2,269 | £-2,158 | £-1,936 | £-1,708 | £-1,417 | £-9,488 |
| Profit After Tax | £-2,269 | £-2,158 | £-1,936 | £-1,708 | £-1,417 | £-9,488 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £-2,266 | £-2,155 | £3,464 | £7,931 | £11,410 | £18,384 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change