Flat
E14
3 beds
2 baths
Lanterns Way, London E14
London, England · E14
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£23,582
↗ 14%After 5 Years
Change In Property Value
£70,883
↗ 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 | £26,412 | £26,808 | £27,210 | £27,891 | £28,588 | £136,909 |
| Total Expenses | £21,372 | £21,462 | £21,543 | £21,653 | £21,765 | £107,795 |
| Profit Before Tax | £5,040 | £5,346 | £5,667 | £6,238 | £6,823 | £29,114 |
| Profit After Tax | £4,082 | £4,331 | £4,590 | £5,053 | £5,526 | £23,582 |
| Change In Property Value | £5 | £10,400 | £18,564 | £24,704 | £17,210 | £70,883 |
| Net Return | £4,087 | £14,731 | £23,155 | £29,756 | £22,736 | £94,465 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| 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