Flat
E6
1 bed
1 bath
Dunnock Road, London, Greater London E6
London, England · E6
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£-3,524
↘ -5%After 5 Years
Change In Property Value
£26,323
↗ 10%After 5 Years
Return On Investment
29%
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 | £12,240 | £12,424 | £12,734 | £13,053 | £13,444 | £63,894 |
| Total Expenses | £13,341 | £13,405 | £13,480 | £13,555 | £13,637 | £67,418 |
| Profit Before Tax | £-1,101 | £-982 | £-745 | £-503 | £-193 | £-3,524 |
| Profit After Tax | £-1,101 | £-982 | £-745 | £-503 | £-193 | £-3,524 |
| Change In Property Value | £3 | £3 | £5,100 | £9,104 | £12,114 | £26,323 |
| Net Return | £-1,099 | £-979 | £4,355 | £8,601 | £11,922 | £22,799 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change