Flat
E14
0 beds
1 bath
Douglass Tower E14
London, England · E14
View property listing
Initial Investment
£130,250First YearProfit From Rental Income
£16,529
↗ 13%After 5 Years
Change In Property Value
£55,207
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,580 | £20,889 | £21,202 | £21,732 | £22,275 | £106,678 |
| Total Expenses | £17,089 | £17,170 | £17,242 | £17,337 | £17,434 | £86,272 |
| Profit Before Tax | £3,491 | £3,719 | £3,960 | £4,395 | £4,841 | £20,407 |
| Profit After Tax | £2,828 | £3,012 | £3,208 | £3,560 | £3,922 | £16,529 |
| Change In Property Value | £4 | £8,100 | £14,459 | £19,240 | £13,404 | £55,207 |
| Net Return | £2,832 | £11,112 | £17,666 | £22,800 | £17,326 | £71,737 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change