Flat
E14
1 bed
1 bath
Chorley Court E14
London, England · E14
View property listing
Initial Investment
£28,750First YearProfit From Rental Income
£-999
↘ -3%After 5 Years
Change In Property Value
£9,549
↗ 10%After 5 Years
Return On Investment
30%
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 | £5,916 | £6,005 | £6,155 | £6,309 | £6,498 | £30,882 |
| Total Expenses | £6,262 | £6,316 | £6,374 | £6,434 | £6,495 | £31,881 |
| Profit Before Tax | £-346 | £-312 | £-220 | £-125 | £3 | £-999 |
| Profit After Tax | £-346 | £-312 | £-220 | £-125 | £3 | £-999 |
| Change In Property Value | £1 | £1 | £1,850 | £3,302 | £4,394 | £9,549 |
| Net Return | £-345 | £-311 | £1,631 | £3,177 | £4,397 | £8,550 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change