Flat
E3
2 beds
2 baths
Caspian Wharf, 1 Yeo Street E3
London, England · E3
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-487
↗ 0%After 5 Years
Change In Property Value
£46,453
↗ 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 | £21,156 | £21,473 | £22,010 | £22,560 | £23,237 | £110,437 |
| Total Expenses | £21,969 | £22,047 | £22,144 | £22,243 | £22,353 | £110,756 |
| Profit Before Tax | £-813 | £-574 | £-134 | £318 | £884 | £-319 |
| Profit After Tax | £-813 | £-574 | £-134 | £318 | £716 | £-487 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-809 | £-569 | £8,867 | £16,383 | £22,095 | £45,966 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | -1% | 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