Flat
E2
2 beds
2 baths
Regents View, Emma Street E2
London, England · E2
View property listing
Initial Investment
£296,500First YearProfit From Rental Income
£459
↗ 0%After 5 Years
Change In Property Value
£90,841
↗ 10%After 5 Years
Return On Investment
31%
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 | £39,600 | £40,194 | £41,199 | £42,229 | £43,496 | £206,717 |
| Total Expenses | £40,874 | £40,979 | £41,123 | £41,270 | £41,439 | £205,685 |
| Profit Before Tax | £-1,274 | £-785 | £76 | £959 | £2,057 | £1,032 |
| Profit After Tax | £-1,274 | £-785 | £76 | £777 | £1,666 | £459 |
| Change In Property Value | £9 | £9 | £17,600 | £31,417 | £41,807 | £90,841 |
| Net Return | £-1,265 | £-777 | £17,676 | £32,194 | £43,472 | £91,300 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change