Flat
E6
0 beds
1 bath
York Close, Beckton, London E6
London, England · E6
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£-6,916
↘ -17%After 5 Years
Change In Property Value
£13,420
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,240 | £6,334 | £6,492 | £6,654 | £6,854 | £32,574 |
| Total Expenses | £7,782 | £7,837 | £7,896 | £7,956 | £8,019 | £39,489 |
| Profit Before Tax | £-1,542 | £-1,504 | £-1,404 | £-1,302 | £-1,165 | £-6,916 |
| Profit After Tax | £-1,542 | £-1,504 | £-1,404 | £-1,302 | £-1,165 | £-6,916 |
| Change In Property Value | £1 | £1 | £2,600 | £4,641 | £6,176 | £13,420 |
| Net Return | £-1,540 | £-1,502 | £1,196 | £3,339 | £5,011 | £6,504 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change