Flat
E14
1 bed
1 bath
Blackwall Way, London E14
London, England · E14
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-1,766
↘ -7%After 5 Years
Change In Property Value
£8,774
↗ 10%After 5 Years
Return On Investment
26%
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 | £5,436 | £5,518 | £5,655 | £5,797 | £5,971 | £28,377 |
| Total Expenses | £5,916 | £5,970 | £6,027 | £6,085 | £6,145 | £30,143 |
| Profit Before Tax | £-480 | £-453 | £-371 | £-288 | £-174 | £-1,766 |
| Profit After Tax | £-480 | £-453 | £-371 | £-288 | £-174 | £-1,766 |
| Change In Property Value | £1 | £1 | £1,700 | £3,035 | £4,038 | £8,774 |
| Net Return | £-479 | £-452 | £1,329 | £2,747 | £3,864 | £7,008 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 15% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change