Flat
E1
0 beds
1 bath
Neroli House, 14 Piazza Walk, London E1
London, England · E1
View property listing
Initial Investment
£226,500First YearProfit From Rental Income
£35,354
↗ 16%After 5 Years
Change In Property Value
£70,195
↗ 10%After 5 Years
Return On Investment
47%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,380 | £44,031 | £45,131 | £46,260 | £47,648 | £226,449 |
| Total Expenses | £36,155 | £36,331 | £36,545 | £36,764 | £37,006 | £182,802 |
| Profit Before Tax | £7,225 | £7,699 | £8,586 | £9,495 | £10,641 | £43,647 |
| Profit After Tax | £5,852 | £6,236 | £6,955 | £7,691 | £8,619 | £35,354 |
| Change In Property Value | £7 | £7 | £13,600 | £24,276 | £32,305 | £70,195 |
| Net Return | £5,859 | £6,243 | £20,555 | £31,968 | £40,925 | £105,550 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change