Flat
E1
2 beds
1 bath
Billing House, Bower Street E1
London, England · E1
View property listing
Initial Investment
£117,999First YearProfit From Rental Income
£-5,646
↘ -5%After 5 Years
Change In Property Value
£38,194
↗ 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 | £16,644 | £16,894 | £17,316 | £17,749 | £18,281 | £86,884 |
| Total Expenses | £18,344 | £18,415 | £18,500 | £18,587 | £18,683 | £92,530 |
| Profit Before Tax | £-1,700 | £-1,521 | £-1,184 | £-839 | £-402 | £-5,646 |
| Profit After Tax | £-1,700 | £-1,521 | £-1,184 | £-839 | £-402 | £-5,646 |
| Change In Property Value | £4 | £4 | £7,400 | £13,209 | £17,578 | £38,194 |
| Net Return | £-1,696 | £-1,518 | £6,216 | £12,371 | £17,176 | £32,548 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 15% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change