Flat
E14
1 bed
1 bath
Meade House, London City Island E14
London, England · E14
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£16,830
↗ 13%After 5 Years
Change In Property Value
£55,889
↗ 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 | £20,832 | £21,144 | £21,462 | £21,998 | £22,548 | £107,984 |
| Total Expenses | £17,275 | £17,356 | £17,429 | £17,524 | £17,622 | £87,207 |
| Profit Before Tax | £3,557 | £3,788 | £4,033 | £4,474 | £4,926 | £20,778 |
| Profit After Tax | £2,881 | £3,069 | £3,267 | £3,624 | £3,990 | £16,830 |
| Change In Property Value | £4 | £8,200 | £14,637 | £19,478 | £13,570 | £55,889 |
| Net Return | £2,885 | £11,269 | £17,904 | £23,102 | £17,560 | £72,719 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 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