Flat
E14
2 beds
1 bath
Westferry Road, London E14
London, England · E14
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£12,484
↗ 12%After 5 Years
Change In Property Value
£46,347
↗ 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 | £17,268 | £17,527 | £17,790 | £18,235 | £18,691 | £89,510 |
| Total Expenses | £14,666 | £14,742 | £14,809 | £14,896 | £14,984 | £74,098 |
| Profit Before Tax | £2,602 | £2,785 | £2,980 | £3,339 | £3,707 | £15,412 |
| Profit After Tax | £2,107 | £2,256 | £2,414 | £2,704 | £3,002 | £12,484 |
| Change In Property Value | £3 | £6,800 | £12,138 | £16,152 | £11,253 | £46,347 |
| Net Return | £2,111 | £9,056 | £14,552 | £18,857 | £14,255 | £58,831 |
| 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