Flat
E14
1 bed
1 bath
Poplar E14
London, England · E14
View property listing
Initial Investment
£147,750First YearProfit From Rental Income
£19,582
↗ 13%After 5 Years
Change In Property Value
£62,023
↗ 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 | £23,112 | £23,459 | £23,811 | £24,406 | £25,016 | £119,803 |
| Total Expenses | £18,951 | £19,035 | £19,112 | £19,213 | £19,317 | £95,628 |
| Profit Before Tax | £4,161 | £4,423 | £4,699 | £5,193 | £5,699 | £24,175 |
| Profit After Tax | £3,371 | £3,583 | £3,806 | £4,206 | £4,616 | £19,582 |
| Change In Property Value | £5 | £9,100 | £16,244 | £21,616 | £15,059 | £62,023 |
| Net Return | £3,375 | £12,683 | £20,050 | £25,822 | £19,675 | £81,605 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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