Flat
E14
1 bed
1 bath
Silvocea Way, London E14
London, England · E14
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£21,732
↗ 14%After 5 Years
Change In Property Value
£66,794
↗ 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 | £24,888 | £25,261 | £25,640 | £26,281 | £26,938 | £129,009 |
| Total Expenses | £20,255 | £20,342 | £20,421 | £20,527 | £20,635 | £102,179 |
| Profit Before Tax | £4,633 | £4,919 | £5,219 | £5,755 | £6,303 | £26,830 |
| Profit After Tax | £3,753 | £3,985 | £4,228 | £4,661 | £5,106 | £21,732 |
| Change In Property Value | £5 | £9,800 | £17,493 | £23,278 | £16,217 | £66,794 |
| Net Return | £3,758 | £13,785 | £21,721 | £27,940 | £21,323 | £88,526 |
| Return From Rental Income (%) | 2% | 2% | 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