Flat
E6
2 beds
2 baths
Elderberry Way, East Ham, London E6
London, England · E6
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-2,710
↘ -3%After 5 Years
Change In Property Value
£29,420
↗ 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 | £13,680 | £13,885 | £14,232 | £14,588 | £15,026 | £71,411 |
| Total Expenses | £14,675 | £14,742 | £14,820 | £14,899 | £14,985 | £74,121 |
| Profit Before Tax | £-995 | £-857 | £-587 | £-311 | £40 | £-2,710 |
| Profit After Tax | £-995 | £-857 | £-587 | £-311 | £40 | £-2,710 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £-993 | £-854 | £5,113 | £9,864 | £13,580 | £26,710 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| 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