Flat
E14
1 bed
1 bath
Charrington Tower, London E14
London, England · E14
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£17,432
↗ 13%After 5 Years
Change In Property Value
£57,252
↗ 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 | £21,336 | £21,656 | £21,981 | £22,530 | £23,094 | £110,597 |
| Total Expenses | £17,647 | £17,729 | £17,803 | £17,899 | £17,998 | £89,077 |
| Profit Before Tax | £3,689 | £3,927 | £4,178 | £4,631 | £5,095 | £21,520 |
| Profit After Tax | £2,988 | £3,181 | £3,384 | £3,751 | £4,127 | £17,432 |
| Change In Property Value | £4 | £8,400 | £14,994 | £19,953 | £13,901 | £57,252 |
| Net Return | £2,992 | £11,581 | £18,379 | £23,704 | £18,028 | £74,683 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 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