Flat
E14
0 beds
1 bath
Poplar High Street, London E14
London, England · E14
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£6,334
↗ 9%After 5 Years
Change In Property Value
£32,715
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,192 | £12,375 | £12,561 | £12,875 | £13,196 | £63,198 |
| Total Expenses | £10,941 | £11,009 | £11,069 | £11,142 | £11,217 | £55,379 |
| Profit Before Tax | £1,251 | £1,365 | £1,491 | £1,732 | £1,979 | £7,819 |
| Profit After Tax | £1,013 | £1,106 | £1,208 | £1,403 | £1,603 | £6,334 |
| Change In Property Value | £2 | £4,800 | £8,568 | £11,402 | £7,943 | £32,715 |
| Net Return | £1,016 | £5,906 | £9,776 | £12,805 | £9,546 | £39,049 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 18% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change