Flat
E6
2 beds
2 baths
Albatross Close, Beckton, London E6
London, England · E6
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-2,981
↘ -4%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
30%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £14,231 | £14,296 | £14,373 | £14,451 | £14,536 | £71,887 |
| Profit Before Tax | £-1,031 | £-898 | £-640 | £-375 | £-37 | £-2,981 |
| Profit After Tax | £-1,031 | £-898 | £-640 | £-375 | £-37 | £-2,981 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £-1,028 | £-896 | £4,860 | £9,443 | £13,027 | £25,407 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change