Flat
E14
1 bed
1 bath
Sherwood Gardens, Isle Of Dogs, London E14
London, England · E14
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£11,281
↗ 11%After 5 Years
Change In Property Value
£43,620
↗ 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 | £16,260 | £16,504 | £16,751 | £17,170 | £17,600 | £84,285 |
| Total Expenses | £13,922 | £13,996 | £14,062 | £14,146 | £14,231 | £70,358 |
| Profit Before Tax | £2,338 | £2,508 | £2,689 | £3,024 | £3,368 | £13,927 |
| Profit After Tax | £1,894 | £2,031 | £2,178 | £2,450 | £2,728 | £11,281 |
| Change In Property Value | £3 | £6,400 | £11,424 | £15,202 | £10,591 | £43,620 |
| Net Return | £1,897 | £8,431 | £13,602 | £17,652 | £13,319 | £54,902 |
| 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