Flat
E1W
2 beds
2 baths
Vaughan Way, London E1W
London, England · E1W
View property listing
Initial Investment
£341,450First YearProfit From Rental Income
£-11,495
↘ -3%After 5 Years
Change In Property Value
£103,022
↗ 10%After 5 Years
Return On Investment
27%
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 | £41,916 | £42,545 | £43,608 | £44,699 | £46,040 | £218,807 |
| Total Expenses | £45,787 | £45,896 | £46,045 | £46,198 | £46,375 | £230,302 |
| Profit Before Tax | £-3,871 | £-3,351 | £-2,437 | £-1,500 | £-336 | £-11,495 |
| Profit After Tax | £-3,871 | £-3,351 | £-2,437 | £-1,500 | £-336 | £-11,495 |
| Change In Property Value | £10 | £10 | £19,960 | £35,629 | £47,412 | £103,022 |
| Net Return | £-3,861 | £-3,341 | £17,523 | £34,130 | £47,077 | £91,527 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change