Flat
E4
1 bed
1 bath
Scholars Road, Chingford E4
London, England · E4
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£-9,304
↘ -10%After 5 Years
Change In Property Value
£32,001
↗ 10%After 5 Years
Return On Investment
23%
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 | £13,332 | £13,532 | £13,870 | £14,217 | £14,644 | £69,595 |
| Total Expenses | £15,632 | £15,698 | £15,775 | £15,854 | £15,939 | £78,899 |
| Profit Before Tax | £-2,300 | £-2,166 | £-1,905 | £-1,637 | £-1,296 | £-9,304 |
| Profit After Tax | £-2,300 | £-2,166 | £-1,905 | £-1,637 | £-1,296 | £-9,304 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £-2,297 | £-2,163 | £4,295 | £9,430 | £13,432 | £22,697 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change