Flat
E1
2 beds
2 baths
Bouchon Point, Cendal Crescent E1
London, England · E1
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£-2,437
↘ -1%After 5 Years
Change In Property Value
£63,486
↗ 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 | £27,672 | £28,087 | £28,789 | £29,509 | £30,394 | £144,452 |
| Total Expenses | £29,167 | £29,255 | £29,368 | £29,484 | £29,615 | £146,889 |
| Profit Before Tax | £-1,495 | £-1,168 | £-579 | £25 | £779 | £-2,437 |
| Profit After Tax | £-1,495 | £-1,168 | £-579 | £25 | £779 | £-2,437 |
| Change In Property Value | £6 | £6 | £12,300 | £21,956 | £29,217 | £63,486 |
| Net Return | £-1,489 | £-1,162 | £11,721 | £21,981 | £29,996 | £61,048 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 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