Flat
E14
2 beds
2 baths
80 Boardwalk Place, London, London E14
London, England · E14
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£27,628
↗ 14%After 5 Years
Change In Property Value
£79,744
↗ 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 | £29,724 | £30,170 | £30,622 | £31,388 | £32,173 | £154,077 |
| Total Expenses | £23,795 | £23,889 | £23,976 | £24,094 | £24,215 | £119,969 |
| Profit Before Tax | £5,929 | £6,280 | £6,647 | £7,294 | £7,958 | £34,108 |
| Profit After Tax | £4,803 | £5,087 | £5,384 | £5,908 | £6,446 | £27,628 |
| Change In Property Value | £6 | £11,700 | £20,885 | £27,792 | £19,361 | £79,744 |
| Net Return | £4,809 | £16,787 | £26,269 | £33,700 | £25,807 | £107,371 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 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