Flat
E18
1 bed
1 bath
High Road, South Woodford E18
London, England · E18
View property listing
Initial Investment
£26,650First YearProfit From Rental Income
£-10,153
↘ -38%After 5 Years
Change In Property Value
£8,826
↗ 10%After 5 Years
Return On Investment
-5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,672 | £3,727 | £3,820 | £3,916 | £4,033 | £19,168 |
| Total Expenses | £5,759 | £5,811 | £5,863 | £5,917 | £5,971 | £29,321 |
| Profit Before Tax | £-2,087 | £-2,084 | £-2,043 | £-2,001 | £-1,938 | £-10,153 |
| Profit After Tax | £-2,087 | £-2,084 | £-2,043 | £-2,001 | £-1,938 | £-10,153 |
| Change In Property Value | £1 | £1 | £1,710 | £3,052 | £4,062 | £8,826 |
| Net Return | £-2,087 | £-2,083 | £-333 | £1,052 | £2,124 | £-1,327 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -7% | -38% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change