Flat
E5
2 beds
2 baths
Essex Wharf, London E5
London, England · E5
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-898
↗ 0%After 5 Years
Change In Property Value
£56,776
↗ 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 | £25,296 | £25,675 | £26,317 | £26,975 | £27,785 | £132,049 |
| Total Expenses | £26,351 | £26,435 | £26,542 | £26,652 | £26,775 | £132,754 |
| Profit Before Tax | £-1,055 | £-759 | £-225 | £324 | £1,009 | £-706 |
| Profit After Tax | £-1,055 | £-759 | £-225 | £324 | £818 | £-898 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-1,049 | £-754 | £10,776 | £19,959 | £26,947 | £55,878 |
| 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