Flat
E14
1 bed
1 bath
Vickery's Wharf, 87 Stainsby Road, London E14
London, England · E14
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£13,732
↗ 12%After 5 Years
Change In Property Value
£49,073
↗ 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 | £18,288 | £18,562 | £18,841 | £19,312 | £19,795 | £94,797 |
| Total Expenses | £15,412 | £15,489 | £15,558 | £15,647 | £15,738 | £77,844 |
| Profit Before Tax | £2,876 | £3,073 | £3,283 | £3,665 | £4,057 | £16,953 |
| Profit After Tax | £2,330 | £2,489 | £2,659 | £2,968 | £3,286 | £13,732 |
| Change In Property Value | £4 | £7,200 | £12,852 | £17,103 | £11,915 | £49,073 |
| Net Return | £2,333 | £9,689 | £15,511 | £20,071 | £15,201 | £62,805 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 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