Flat
E6
1 bed
1 bath
Fleetwood Court, Evelyn Denington Road, London E6
London, England · E6
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£-5,288
↘ -9%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
25%
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 | £9,120 | £9,257 | £9,488 | £9,725 | £10,017 | £47,608 |
| Total Expenses | £10,450 | £10,510 | £10,576 | £10,644 | £10,715 | £52,895 |
| Profit Before Tax | £-1,330 | £-1,253 | £-1,088 | £-918 | £-698 | £-5,288 |
| Profit After Tax | £-1,330 | £-1,253 | £-1,088 | £-918 | £-698 | £-5,288 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £-1,328 | £-1,251 | £2,712 | £5,865 | £8,328 | £14,326 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change