Flat
E14
2 beds
1 bath
Millharbour, London E14
London, England · E14
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£23,928
↗ 14%After 5 Years
Change In Property Value
£71,565
↗ 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 | £26,676 | £27,076 | £27,482 | £28,169 | £28,874 | £138,277 |
| Total Expenses | £21,559 | £21,649 | £21,731 | £21,842 | £21,955 | £108,736 |
| Profit Before Tax | £5,117 | £5,427 | £5,751 | £6,328 | £6,919 | £29,541 |
| Profit After Tax | £4,144 | £4,396 | £4,658 | £5,125 | £5,604 | £23,928 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £4,150 | £14,896 | £23,401 | £30,067 | £22,980 | £95,493 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| 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