Flat
E14
1 bed
1 bath
Modena House, London City Island E14
London, England · E14
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£14,680
↗ 12%After 5 Years
Change In Property Value
£51,118
↗ 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 | £19,056 | £19,342 | £19,632 | £20,123 | £20,626 | £98,778 |
| Total Expenses | £15,971 | £16,050 | £16,120 | £16,211 | £16,304 | £80,655 |
| Profit Before Tax | £3,085 | £3,292 | £3,512 | £3,912 | £4,322 | £18,123 |
| Profit After Tax | £2,499 | £2,667 | £2,845 | £3,169 | £3,501 | £14,680 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £2,502 | £10,167 | £16,232 | £20,984 | £15,912 | £65,798 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 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