Flat
E1W
3 beds
2 baths
Eluna Apartment, Wapping, Great London E1W
London, England · E1W
View property listing
Initial Investment
£284,250First YearProfit From Rental Income
£-11,306
↘ -4%After 5 Years
Change In Property Value
£87,228
↗ 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 | £35,496 | £36,028 | £36,929 | £37,852 | £38,988 | £185,294 |
| Total Expenses | £39,075 | £39,174 | £39,307 | £39,443 | £39,600 | £196,600 |
| Profit Before Tax | £-3,579 | £-3,146 | £-2,378 | £-1,591 | £-612 | £-11,306 |
| Profit After Tax | £-3,579 | £-3,146 | £-2,378 | £-1,591 | £-612 | £-11,306 |
| Change In Property Value | £8 | £8 | £16,900 | £30,167 | £40,144 | £87,228 |
| Net Return | £-3,571 | £-3,137 | £14,522 | £28,576 | £39,532 | £75,923 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| 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