Flat
E14
1 bed
1 bath
Blackwall Way, London E14
London, England · E14
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£14,334
↗ 12%After 5 Years
Change In Property Value
£50,436
↗ 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 | £18,792 | £19,074 | £19,360 | £19,844 | £20,340 | £97,410 |
| Total Expenses | £15,784 | £15,862 | £15,932 | £16,022 | £16,114 | £79,714 |
| Profit Before Tax | £3,008 | £3,212 | £3,428 | £3,822 | £4,226 | £17,696 |
| Profit After Tax | £2,437 | £2,602 | £2,777 | £3,096 | £3,423 | £14,334 |
| Change In Property Value | £4 | £7,400 | £13,209 | £17,578 | £12,246 | £50,436 |
| Net Return | £2,440 | £10,002 | £15,986 | £20,673 | £15,669 | £64,770 |
| 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