Flat
E14
3 beds
2 baths
Poplar E14
London, England · E14
View property listing
Initial Investment
£272,000First YearProfit From Rental Income
£41,477
↗ 15%After 5 Years
Change In Property Value
£110,414
↗ 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 | £41,148 | £41,765 | £42,392 | £43,451 | £44,538 | £213,294 |
| Total Expenses | £32,177 | £32,288 | £32,392 | £32,540 | £32,691 | £162,087 |
| Profit Before Tax | £8,971 | £9,477 | £10,000 | £10,912 | £11,847 | £51,207 |
| Profit After Tax | £7,267 | £7,676 | £8,100 | £8,839 | £9,596 | £41,477 |
| Change In Property Value | £8 | £16,200 | £28,917 | £38,481 | £26,808 | £110,414 |
| Net Return | £7,275 | £23,876 | £37,017 | £47,319 | £36,404 | £151,892 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 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