Flat
E1W
2 beds
1 bath
Reardon House E1W
London, England · E1W
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£-10,833
↘ -9%After 5 Years
Change In Property Value
£38,195
↗ 10%After 5 Years
Return On Investment
23%
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 | £15,540 | £15,773 | £16,167 | £16,572 | £17,069 | £81,121 |
| Total Expenses | £18,234 | £18,303 | £18,385 | £18,470 | £18,562 | £91,954 |
| Profit Before Tax | £-2,694 | £-2,530 | £-2,218 | £-1,898 | £-1,493 | £-10,833 |
| Profit After Tax | £-2,694 | £-2,530 | £-2,218 | £-1,898 | £-1,493 | £-10,833 |
| Change In Property Value | £4 | £4 | £7,400 | £13,209 | £17,578 | £38,195 |
| Net Return | £-2,690 | £-2,526 | £5,182 | £11,311 | £16,084 | £27,361 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change