Flat
E14
1 bed
1 bath
Flat 2407, 25 Arena Tower, Crossharbour Plaza, London E14
London, England · E14
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£22,078
↗ 14%After 5 Years
Change In Property Value
£67,475
↗ 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 | £25,152 | £25,529 | £25,912 | £26,560 | £27,224 | £130,378 |
| Total Expenses | £20,442 | £20,530 | £20,609 | £20,715 | £20,825 | £103,120 |
| Profit Before Tax | £4,710 | £5,000 | £5,303 | £5,845 | £6,400 | £27,257 |
| Profit After Tax | £3,815 | £4,050 | £4,296 | £4,734 | £5,184 | £22,078 |
| Change In Property Value | £5 | £9,900 | £17,672 | £23,516 | £16,383 | £67,475 |
| Net Return | £3,820 | £13,950 | £21,967 | £28,250 | £21,566 | £89,554 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| 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