Flat
E14
1 bed
1 bath
The Bellamy E14
London, England · E14
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£28,229
↗ 14%After 5 Years
Change In Property Value
£81,107
↗ 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 | £30,228 | £30,681 | £31,142 | £31,920 | £32,718 | £156,689 |
| Total Expenses | £24,167 | £24,262 | £24,349 | £24,469 | £24,591 | £121,839 |
| Profit Before Tax | £6,061 | £6,419 | £6,792 | £7,451 | £8,127 | £34,851 |
| Profit After Tax | £4,909 | £5,200 | £5,502 | £6,035 | £6,583 | £28,229 |
| Change In Property Value | £6 | £11,900 | £21,242 | £28,267 | £19,692 | £81,107 |
| Net Return | £4,915 | £17,100 | £26,744 | £34,302 | £26,275 | £109,336 |
| 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