Flat
E14
0 beds
1 bath
Pan Peninsula Square, Millwall E14
London, England · E14
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£10,033
↗ 11%After 5 Years
Change In Property Value
£40,894
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,240 | £15,469 | £15,701 | £16,093 | £16,495 | £78,998 |
| Total Expenses | £13,177 | £13,249 | £13,314 | £13,395 | £13,478 | £66,612 |
| Profit Before Tax | £2,064 | £2,219 | £2,387 | £2,699 | £3,018 | £12,386 |
| Profit After Tax | £1,671 | £1,798 | £1,934 | £2,186 | £2,445 | £10,033 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £1,674 | £7,798 | £12,644 | £16,438 | £12,373 | £50,927 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change