Flat
E14
0 beds
1 bath
Pan Peninsula Square, Millwall E14
London, England · E14
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£34,667
↗ 37%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £16,303 | £16,385 | £16,488 | £16,595 | £16,714 | £82,484 |
| Profit Before Tax | £7,698 | £7,975 | £8,481 | £8,999 | £9,647 | £42,799 |
| Profit After Tax | £6,235 | £6,460 | £6,869 | £7,289 | £7,814 | £34,667 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £6,238 | £6,463 | £12,869 | £17,999 | £22,066 | £65,636 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 24% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change