Flat
E1W
2 beds
3 baths
1 Emery Way, Wapping, London, London E1W
London, England · E1W
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£-31,335
↘ -8%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
22%
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 | £42,000 | £42,630 | £43,696 | £44,788 | £46,132 | £219,246 |
| Total Expenses | £49,843 | £49,952 | £50,101 | £50,254 | £50,431 | £250,580 |
| Profit Before Tax | £-7,843 | £-7,322 | £-6,405 | £-5,466 | £-4,299 | £-31,335 |
| Profit After Tax | £-7,843 | £-7,322 | £-6,405 | £-5,466 | £-4,299 | £-31,335 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £-7,832 | £-7,310 | £15,595 | £33,805 | £47,959 | £82,217 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change