Flat
E2
1 bed
1 bath
Regents View, Emma Street E2
London, England · E2
View property listing
Initial Investment
£190,870First YearProfit From Rental Income
£-2,917
↘ -2%After 5 Years
Change In Property Value
£59,687
↗ 10%After 5 Years
Return On Investment
30%
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 | £26,016 | £26,406 | £27,066 | £27,743 | £28,575 | £135,807 |
| Total Expenses | £27,542 | £27,627 | £27,736 | £27,847 | £27,973 | £138,724 |
| Profit Before Tax | £-1,526 | £-1,220 | £-669 | £-104 | £602 | £-2,917 |
| Profit After Tax | £-1,526 | £-1,220 | £-669 | £-104 | £602 | £-2,917 |
| Change In Property Value | £6 | £6 | £11,564 | £20,642 | £27,469 | £59,687 |
| Net Return | £-1,520 | £-1,215 | £10,895 | £20,538 | £28,071 | £56,769 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change