Flat
E4
1 bed
1 bath
Repton House, 2 Jacks Farm Way, London, Greater London E4
London, England · E4
View property listing
Initial Investment
£34,075First YearProfit From Rental Income
£-10,045
↘ -29%After 5 Years
Change In Property Value
£11,381
↗ 10%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,740 | £4,811 | £4,931 | £5,055 | £5,206 | £24,743 |
| Total Expenses | £6,848 | £6,901 | £6,956 | £7,012 | £7,070 | £34,788 |
| Profit Before Tax | £-2,108 | £-2,090 | £-2,025 | £-1,958 | £-1,864 | £-10,045 |
| Profit After Tax | £-2,108 | £-2,090 | £-2,025 | £-1,958 | £-1,864 | £-10,045 |
| Change In Property Value | £1 | £1 | £2,205 | £3,936 | £5,238 | £11,381 |
| Net Return | £-2,107 | £-2,089 | £180 | £1,978 | £3,374 | £1,336 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change