Flat
E14
1 bed
1 bath
Bridgewater House, 96 Lookout Lane E14
London, England · E14
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£18,680
↗ 13%After 5 Years
Change In Property Value
£59,978
↗ 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 | £22,356 | £22,691 | £23,032 | £23,608 | £24,198 | £115,884 |
| Total Expenses | £18,393 | £18,476 | £18,551 | £18,651 | £18,752 | £92,823 |
| Profit Before Tax | £3,963 | £4,215 | £4,481 | £4,957 | £5,445 | £23,062 |
| Profit After Tax | £3,210 | £3,414 | £3,629 | £4,015 | £4,411 | £18,680 |
| Change In Property Value | £4 | £8,800 | £15,708 | £20,903 | £14,562 | £59,978 |
| Net Return | £3,215 | £12,214 | £19,337 | £24,918 | £18,973 | £78,658 |
| 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