Flat
E14
1 bed
1 bath
Bagshaw Building, The Wardian, 1 Wards Place, London, London E14
London, England · E14
View property listing
Initial Investment
£279,000First YearProfit From Rental Income
£42,726
↗ 15%After 5 Years
Change In Property Value
£113,141
↗ 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 | £42,168 | £42,801 | £43,443 | £44,529 | £45,642 | £218,581 |
| Total Expenses | £32,922 | £33,035 | £33,141 | £33,291 | £33,445 | £165,834 |
| Profit Before Tax | £9,246 | £9,765 | £10,302 | £11,238 | £12,197 | £52,748 |
| Profit After Tax | £7,489 | £7,910 | £8,345 | £9,102 | £9,879 | £42,726 |
| Change In Property Value | £8 | £16,600 | £29,631 | £39,431 | £27,470 | £113,141 |
| Net Return | £7,498 | £24,510 | £37,976 | £48,533 | £37,350 | £155,866 |
| 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