Flat
E14
1 bed
1 bath
Silvocea Way, London E14
London, England · E14
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£26,379
↗ 14%After 5 Years
Change In Property Value
£77,017
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,704 | £29,135 | £29,572 | £30,311 | £31,069 | £148,790 |
| Total Expenses | £23,049 | £23,142 | £23,227 | £23,343 | £23,461 | £116,223 |
| Profit Before Tax | £5,655 | £5,992 | £6,345 | £6,968 | £7,607 | £32,567 |
| Profit After Tax | £4,580 | £4,854 | £5,139 | £5,644 | £6,162 | £26,379 |
| Change In Property Value | £6 | £11,300 | £20,171 | £26,841 | £18,700 | £77,017 |
| Net Return | £4,586 | £16,154 | £25,310 | £32,486 | £24,862 | £103,397 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change