Flat
E14
2 beds
2 baths
Vetro, 6 Salter Street E14
London, England · E14
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£68,621
↗ 16%After 5 Years
Change In Property Value
£170,393
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £63,504 | £64,457 | £65,423 | £67,059 | £68,735 | £329,178 |
| Total Expenses | £48,569 | £48,714 | £48,852 | £49,057 | £49,268 | £244,461 |
| Profit Before Tax | £14,935 | £15,742 | £16,571 | £18,002 | £19,468 | £84,718 |
| Profit After Tax | £12,097 | £12,751 | £13,423 | £14,581 | £15,769 | £68,621 |
| Change In Property Value | £13 | £25,000 | £44,625 | £59,384 | £41,371 | £170,393 |
| Net Return | £12,110 | £37,751 | £58,048 | £73,965 | £57,139 | £239,014 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change