Flat
E16
2 beds
1 bath
Pier Road, London E16
London, England · E16
View property listing
Initial Investment
£32,425First YearProfit From Rental Income
£-306
↘ -1%After 5 Years
Change In Property Value
£10,813
↗ 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 | £6,588 | £6,687 | £6,854 | £7,025 | £7,236 | £34,390 |
| Total Expenses | £6,815 | £6,871 | £6,930 | £6,991 | £7,055 | £34,662 |
| Profit Before Tax | £-227 | £-184 | £-76 | £34 | £181 | £-272 |
| Profit After Tax | £-227 | £-184 | £-76 | £34 | £147 | £-306 |
| Change In Property Value | £1 | £1 | £2,095 | £3,740 | £4,976 | £10,813 |
| Net Return | £-226 | £-183 | £2,019 | £3,774 | £5,123 | £10,507 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| 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