Flat
E14
2 beds
2 baths
Parkside West, Blackwall Reach, London E14
London, England · E14
View property listing
Initial Investment
£204,625First YearProfit From Rental Income
£29,605
↗ 14%After 5 Years
Change In Property Value
£84,174
↗ 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 | £31,368 | £31,839 | £32,316 | £33,124 | £33,952 | £162,599 |
| Total Expenses | £25,005 | £25,102 | £25,191 | £25,313 | £25,439 | £126,049 |
| Profit Before Tax | £6,363 | £6,737 | £7,125 | £7,811 | £8,513 | £36,549 |
| Profit After Tax | £5,154 | £5,457 | £5,772 | £6,327 | £6,896 | £29,605 |
| Change In Property Value | £6 | £12,350 | £22,045 | £29,336 | £20,437 | £84,174 |
| Net Return | £5,160 | £17,807 | £27,817 | £35,662 | £27,333 | £113,779 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 3% | 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