Flat
E6
2 beds
1 bath
Harrier Way, London E6
London, England · E6
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-3,253
↘ -4%After 5 Years
Change In Property Value
£27,356
↗ 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 | £12,720 | £12,911 | £13,234 | £13,564 | £13,971 | £66,400 |
| Total Expenses | £13,786 | £13,851 | £13,926 | £14,003 | £14,086 | £69,653 |
| Profit Before Tax | £-1,066 | £-940 | £-693 | £-439 | £-115 | £-3,253 |
| Profit After Tax | £-1,066 | £-940 | £-693 | £-439 | £-115 | £-3,253 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £-1,063 | £-938 | £4,607 | £9,022 | £12,474 | £24,103 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 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