Flat
E14
1 bed
1 bath
Cubitt Wharf, Storers Quay, Isle Of Dogs, London E14
London, England · E14
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£11,582
↗ 11%After 5 Years
Change In Property Value
£44,302
↗ 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 | £16,512 | £16,760 | £17,011 | £17,436 | £17,872 | £85,591 |
| Total Expenses | £14,108 | £14,183 | £14,249 | £14,333 | £14,420 | £71,293 |
| Profit Before Tax | £2,404 | £2,577 | £2,762 | £3,103 | £3,453 | £14,299 |
| Profit After Tax | £1,947 | £2,087 | £2,237 | £2,513 | £2,797 | £11,582 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £1,950 | £8,587 | £13,840 | £17,953 | £13,553 | £55,884 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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