Flat
E14
2 beds
2 baths
12 Baltimore Wharf, Crossharbour E14
London, England · E14
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£33,177
↗ 15%After 5 Years
Change In Property Value
£92,012
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,296 | £34,810 | £35,333 | £36,216 | £37,121 | £177,776 |
| Total Expenses | £27,148 | £27,249 | £27,342 | £27,473 | £27,606 | £136,818 |
| Profit Before Tax | £7,148 | £7,561 | £7,990 | £8,743 | £9,516 | £40,959 |
| Profit After Tax | £5,790 | £6,125 | £6,472 | £7,082 | £7,708 | £33,177 |
| Change In Property Value | £7 | £13,500 | £24,098 | £32,067 | £22,340 | £92,012 |
| Net Return | £5,797 | £19,625 | £30,570 | £39,149 | £30,048 | £125,189 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 3% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change