Flat
E14
1 bed
1 bath
Horizons Tower, Yabsley Street E14
London, England · E14
View property listing
Initial Investment
£141,625First YearProfit From Rental Income
£18,507
↗ 13%After 5 Years
Change In Property Value
£59,637
↗ 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 | £22,224 | £22,557 | £22,896 | £23,468 | £24,055 | £115,200 |
| Total Expenses | £18,299 | £18,382 | £18,457 | £18,556 | £18,658 | £92,352 |
| Profit Before Tax | £3,925 | £4,175 | £4,439 | £4,912 | £5,397 | £22,848 |
| Profit After Tax | £3,179 | £3,382 | £3,595 | £3,979 | £4,372 | £18,507 |
| Change In Property Value | £4 | £8,750 | £15,619 | £20,784 | £14,480 | £59,637 |
| Net Return | £3,184 | £12,132 | £19,214 | £24,763 | £18,852 | £78,144 |
| Return From Rental Income (%) | 2% | 2% | 3% | 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