Flat
E1
0 beds
1 bath
Piazza Walk, London E1
London, England · E1
View property listing
Initial Investment
£233,482First YearProfit From Rental Income
£-1,532
↘ -1%After 5 Years
Change In Property Value
£72,255
↗ 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 | £31,500 | £31,972 | £32,772 | £33,591 | £34,599 | £164,434 |
| Total Expenses | £32,921 | £33,014 | £33,137 | £33,262 | £33,406 | £165,739 |
| Profit Before Tax | £-1,421 | £-1,041 | £-365 | £329 | £1,193 | £-1,305 |
| Profit After Tax | £-1,421 | £-1,041 | £-365 | £329 | £966 | £-1,532 |
| Change In Property Value | £7 | £7 | £13,999 | £24,989 | £33,253 | £72,255 |
| Net Return | £-1,414 | £-1,034 | £13,634 | £25,317 | £34,219 | £70,723 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 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