Flat
E1W
1 bed
1 bath
Wapping High Street, London E1W
London, England · E1W
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£-10,928
↘ -7%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
24%
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 | £19,320 | £19,610 | £20,100 | £20,603 | £21,221 | £100,853 |
| Total Expenses | £22,183 | £22,257 | £22,349 | £22,444 | £22,548 | £111,781 |
| Profit Before Tax | £-2,863 | £-2,648 | £-2,249 | £-1,841 | £-1,327 | £-10,928 |
| Profit After Tax | £-2,863 | £-2,648 | £-2,249 | £-1,841 | £-1,327 | £-10,928 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £-2,858 | £-2,643 | £6,951 | £14,581 | £20,526 | £36,557 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change