Flat
E6
3 beds
1 bath
Rochford Close, London E6
London, England · E6
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£-1,489
↘ -1%After 5 Years
Change In Property Value
£34,065
↗ 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 | £15,840 | £16,078 | £16,480 | £16,892 | £17,398 | £82,687 |
| Total Expenses | £16,677 | £16,747 | £16,830 | £16,915 | £17,008 | £84,176 |
| Profit Before Tax | £-837 | £-669 | £-350 | £-23 | £390 | £-1,489 |
| Profit After Tax | £-837 | £-669 | £-350 | £-23 | £390 | £-1,489 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £-833 | £-666 | £6,250 | £11,758 | £16,068 | £32,577 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 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