Flat
E1W
1 bed
1 bath
Arrival Square, London E1W
London, England · E1W
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£-11,137
↘ -5%After 5 Years
Change In Property Value
£70,712
↗ 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 | £28,776 | £29,208 | £29,938 | £30,686 | £31,607 | £150,215 |
| Total Expenses | £32,055 | £32,144 | £32,260 | £32,379 | £32,514 | £161,352 |
| Profit Before Tax | £-3,279 | £-2,936 | £-2,322 | £-1,693 | £-907 | £-11,137 |
| Profit After Tax | £-3,279 | £-2,936 | £-2,322 | £-1,693 | £-907 | £-11,137 |
| Change In Property Value | £7 | £7 | £13,700 | £24,455 | £32,543 | £70,712 |
| Net Return | £-3,272 | £-2,930 | £11,378 | £22,762 | £31,636 | £59,575 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change