Flat
E14
2 beds
2 baths
Abbott Road, Canning Town, London E14
London, England · E14
View property listing
Initial Investment
£191,150First YearProfit From Rental Income
£27,230
↗ 14%After 5 Years
Change In Property Value
£78,926
↗ 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 | £29,412 | £29,853 | £30,301 | £31,059 | £31,835 | £152,460 |
| Total Expenses | £23,571 | £23,665 | £23,750 | £23,868 | £23,988 | £118,842 |
| Profit Before Tax | £5,841 | £6,189 | £6,551 | £7,190 | £7,847 | £33,618 |
| Profit After Tax | £4,732 | £5,013 | £5,306 | £5,824 | £6,356 | £27,230 |
| Change In Property Value | £6 | £11,580 | £20,671 | £27,507 | £19,163 | £78,926 |
| Net Return | £4,737 | £16,593 | £25,976 | £33,331 | £25,519 | £106,156 |
| 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