Flat
E14
1 bed
1 bath
East India Dock Road, London E14
London, England · E14
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£7,882
↗ 10%After 5 Years
Change In Property Value
£36,123
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,464 | £13,666 | £13,871 | £14,218 | £14,573 | £69,792 |
| Total Expenses | £11,873 | £11,943 | £12,004 | £12,081 | £12,159 | £60,060 |
| Profit Before Tax | £1,591 | £1,723 | £1,866 | £2,137 | £2,414 | £9,731 |
| Profit After Tax | £1,289 | £1,396 | £1,512 | £1,731 | £1,955 | £7,882 |
| Change In Property Value | £3 | £5,300 | £9,461 | £12,589 | £8,771 | £36,123 |
| Net Return | £1,292 | £6,696 | £10,972 | £14,320 | £10,726 | £44,006 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change