Flat
E1
3 beds
1 bath
Shadwell Gardens, London E1
London, England · E1
View property listing
Initial Investment
£121,497First YearProfit From Rental Income
£-5,487
↘ -5%After 5 Years
Change In Property Value
£39,226
↗ 10%After 5 Years
Return On Investment
28%
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 | £17,100 | £17,356 | £17,790 | £18,235 | £18,782 | £89,264 |
| Total Expenses | £18,786 | £18,858 | £18,944 | £19,033 | £19,130 | £94,751 |
| Profit Before Tax | £-1,686 | £-1,501 | £-1,154 | £-797 | £-348 | £-5,487 |
| Profit After Tax | £-1,686 | £-1,501 | £-1,154 | £-797 | £-348 | £-5,487 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,226 |
| Net Return | £-1,683 | £-1,498 | £6,446 | £12,769 | £17,705 | £33,739 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change