Flat
E14
1 bed
1 bath
Blackwall Way, London E14
London, England · E14
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£13,432
↗ 12%After 5 Years
Change In Property Value
£48,391
↗ 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 | £18,036 | £18,307 | £18,581 | £19,046 | £19,522 | £93,491 |
| Total Expenses | £15,226 | £15,303 | £15,371 | £15,460 | £15,550 | £76,909 |
| Profit Before Tax | £2,810 | £3,004 | £3,210 | £3,586 | £3,972 | £16,582 |
| Profit After Tax | £2,276 | £2,433 | £2,600 | £2,905 | £3,217 | £13,432 |
| Change In Property Value | £4 | £7,100 | £12,674 | £16,865 | £11,749 | £48,391 |
| Net Return | £2,280 | £9,533 | £15,274 | £19,770 | £14,967 | £61,823 |
| 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