Flat
E14
1 bed
1 bath
Celestial House, 153 Cordelia Street, London E14
London, England · E14
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£11,883
↗ 11%After 5 Years
Change In Property Value
£44,984
↗ 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 | £16,764 | £17,015 | £17,271 | £17,702 | £18,145 | £86,898 |
| Total Expenses | £14,294 | £14,369 | £14,436 | £14,521 | £14,608 | £72,228 |
| Profit Before Tax | £2,470 | £2,646 | £2,835 | £3,182 | £3,537 | £14,670 |
| Profit After Tax | £2,001 | £2,143 | £2,296 | £2,577 | £2,865 | £11,883 |
| Change In Property Value | £3 | £6,600 | £11,781 | £15,677 | £10,922 | £44,984 |
| Net Return | £2,004 | £8,743 | £14,077 | £18,254 | £13,787 | £56,866 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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