Flat
E14
1 bed
1 bath
Laker Court, 39 Harbour Way, Isle Of Dogs, London E14
London, England · E14
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£17,732
↗ 13%After 5 Years
Change In Property Value
£57,933
↗ 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 | £21,588 | £21,912 | £22,240 | £22,797 | £23,366 | £111,903 |
| Total Expenses | £17,833 | £17,916 | £17,989 | £18,087 | £18,186 | £90,012 |
| Profit Before Tax | £3,755 | £3,996 | £4,251 | £4,710 | £5,180 | £21,892 |
| Profit After Tax | £3,041 | £3,237 | £3,443 | £3,815 | £4,196 | £17,732 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £3,046 | £11,737 | £18,616 | £24,005 | £18,262 | £75,666 |
| 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