Flat
E14
1 bed
1 bath
Telegraph Place, London E14
London, England · E14
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£9,732
↗ 11%After 5 Years
Change In Property Value
£40,213
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,988 | £15,213 | £15,441 | £15,827 | £16,223 | £77,692 |
| Total Expenses | £12,990 | £13,063 | £13,127 | £13,207 | £13,289 | £65,677 |
| Profit Before Tax | £1,998 | £2,150 | £2,314 | £2,620 | £2,933 | £12,015 |
| Profit After Tax | £1,618 | £1,741 | £1,875 | £2,122 | £2,376 | £9,732 |
| Change In Property Value | £3 | £5,900 | £10,532 | £14,015 | £9,763 | £40,213 |
| Net Return | £1,621 | £7,641 | £12,406 | £16,137 | £12,139 | £49,945 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change