Flat
E14
1 bed
1 bath
London, London E14
London, England · E14
View property listing
Initial Investment
£23,125First YearProfit From Rental Income
£-2,917
↘ -13%After 5 Years
Change In Property Value
£7,613
↗ 10%After 5 Years
Return On Investment
20%
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 | £4,716 | £4,787 | £4,906 | £5,029 | £5,180 | £24,618 |
| Total Expenses | £5,398 | £5,451 | £5,506 | £5,562 | £5,620 | £27,535 |
| Profit Before Tax | £-682 | £-664 | £-599 | £-533 | £-440 | £-2,917 |
| Profit After Tax | £-682 | £-664 | £-599 | £-533 | £-440 | £-2,917 |
| Change In Property Value | £1 | £1 | £1,475 | £2,633 | £3,504 | £7,613 |
| Net Return | £-681 | £-663 | £876 | £2,100 | £3,064 | £4,696 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change