Flat
E14
1 bed
1 bath
Province Square, London E14
London, England · E14
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£10,980
↗ 11%After 5 Years
Change In Property Value
£42,939
↗ 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 | £16,008 | £16,248 | £16,492 | £16,904 | £17,327 | £82,979 |
| Total Expenses | £13,736 | £13,810 | £13,875 | £13,958 | £14,043 | £69,423 |
| Profit Before Tax | £2,272 | £2,438 | £2,617 | £2,946 | £3,283 | £13,556 |
| Profit After Tax | £1,840 | £1,975 | £2,119 | £2,386 | £2,660 | £10,980 |
| Change In Property Value | £3 | £6,300 | £11,246 | £14,965 | £10,425 | £42,939 |
| Net Return | £1,844 | £8,275 | £13,365 | £17,351 | £13,085 | £53,919 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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