Flat
E11
1 bed
1 bath
Osprey Close, Wanstead E11
London, England · E11
View property listing
Initial Investment
£92,800First YearProfit From Rental Income
£-5,176
↘ -6%After 5 Years
Change In Property Value
£30,762
↗ 10%After 5 Years
Return On Investment
28%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,704 | £13,910 | £14,257 | £14,614 | £15,052 | £71,537 |
| Total Expenses | £15,194 | £15,260 | £15,338 | £15,417 | £15,504 | £76,713 |
| Profit Before Tax | £-1,490 | £-1,351 | £-1,081 | £-804 | £-452 | £-5,176 |
| Profit After Tax | £-1,490 | £-1,351 | £-1,081 | £-804 | £-452 | £-5,176 |
| Change In Property Value | £3 | £3 | £5,960 | £10,639 | £14,157 | £30,762 |
| Net Return | £-1,487 | £-1,348 | £4,880 | £9,835 | £13,706 | £25,586 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change