Flat
E4
1 bed
1 bath
Repton House, 2 Jacks Farm Way, London, Greater London E4
London, England · E4
View property listing
Initial Investment
£34,075First YearProfit From Rental Income
£-10,722
↘ -31%After 5 Years
Change In Property Value
£11,381
↗ 10%After 5 Years
Return On Investment
2%
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 | £4,596 | £4,665 | £4,782 | £4,901 | £5,048 | £23,992 |
| Total Expenses | £6,834 | £6,887 | £6,941 | £6,997 | £7,054 | £34,713 |
| Profit Before Tax | £-2,238 | £-2,222 | £-2,160 | £-2,096 | £-2,006 | £-10,722 |
| Profit After Tax | £-2,238 | £-2,222 | £-2,160 | £-2,096 | £-2,006 | £-10,722 |
| Change In Property Value | £1 | £1 | £2,205 | £3,936 | £5,238 | £11,381 |
| Net Return | £-2,237 | £-2,221 | £45 | £1,840 | £3,231 | £659 |
| Return From Rental Income (%) | -7% | -7% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 9% | 2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change