Flat
E13
2 beds
1 bath
Caraway Close, London E13
London, England · E13
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-1,292
↘ -2%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
32%
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 | £12,504 | £12,692 | £13,009 | £13,334 | £13,734 | £65,273 |
| Total Expenses | £13,169 | £13,234 | £13,309 | £13,385 | £13,468 | £66,564 |
| Profit Before Tax | £-665 | £-542 | £-300 | £-51 | £266 | £-1,292 |
| Profit After Tax | £-665 | £-542 | £-300 | £-51 | £266 | £-1,292 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £-663 | £-540 | £4,700 | £8,874 | £12,143 | £24,515 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change