Flat
E14
1 bed
1 bath
The Bellamy, 29 Byng Street, Isle Of Dogs, London E14
London, England · E14
View property listing
Initial Investment
£155,800First YearProfit From Rental Income
£21,029
↗ 13%After 5 Years
Change In Property Value
£65,158
↗ 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 | £24,288 | £24,652 | £25,022 | £25,648 | £26,289 | £125,899 |
| Total Expenses | £19,808 | £19,895 | £19,973 | £20,077 | £20,184 | £99,937 |
| Profit Before Tax | £4,480 | £4,757 | £5,049 | £5,570 | £6,105 | £25,961 |
| Profit After Tax | £3,628 | £3,854 | £4,090 | £4,512 | £4,945 | £21,029 |
| Change In Property Value | £5 | £9,560 | £17,065 | £22,708 | £15,820 | £65,158 |
| Net Return | £3,633 | £13,414 | £21,155 | £27,220 | £20,765 | £86,187 |
| 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