Flat
E18
2 beds
1 bath
Chigwell Road, London E18
London, England · E18
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-8,890
↘ -6%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,276 | £18,550 | £19,014 | £19,489 | £20,074 | £95,403 |
| Total Expenses | £20,689 | £20,763 | £20,852 | £20,944 | £21,045 | £104,293 |
| Profit Before Tax | £-2,413 | £-2,213 | £-1,838 | £-1,454 | £-971 | £-8,890 |
| Profit After Tax | £-2,413 | £-2,213 | £-1,838 | £-1,454 | £-971 | £-8,890 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-2,409 | £-2,208 | £6,662 | £13,718 | £19,220 | £34,982 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change