Flat
E18
2 beds
2 baths
Alveston Square, South Woodford E18
London, England · E18
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£-8,936
↘ -7%After 5 Years
Change In Property Value
£42,840
↗ 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 | £17,844 | £18,112 | £18,564 | £19,029 | £19,599 | £93,148 |
| Total Expenses | £20,250 | £20,322 | £20,411 | £20,501 | £20,601 | £102,084 |
| Profit Before Tax | £-2,406 | £-2,211 | £-1,846 | £-1,472 | £-1,001 | £-8,936 |
| Profit After Tax | £-2,406 | £-2,211 | £-1,846 | £-1,472 | £-1,001 | £-8,936 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £-2,401 | £-2,206 | £6,454 | £13,344 | £18,714 | £33,904 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| 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