Flat
E3
1 bed
1 bath
William Beveridge House Vernon Road, Bow E3
London, England · E3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-3,712
↘ -4%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
29%
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 | £14,100 | £14,311 | £14,669 | £15,036 | £15,487 | £73,604 |
| Total Expenses | £15,313 | £15,380 | £15,458 | £15,539 | £15,627 | £77,316 |
| Profit Before Tax | £-1,213 | £-1,068 | £-789 | £-503 | £-140 | £-3,712 |
| Profit After Tax | £-1,213 | £-1,068 | £-789 | £-503 | £-140 | £-3,712 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-1,210 | £-1,065 | £5,211 | £10,207 | £14,113 | £27,256 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change