Flat
E14
2 beds
0 baths
London, Poplar E14
London, England · E14
View property listing
Initial Investment
£249,250First YearProfit From Rental Income
£53,216
↗ 21%After 5 Years
Change In Property Value
£76,905
↗ 10%After 5 Years
Return On Investment
52%
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 | £47,664 | £48,379 | £49,588 | £50,828 | £52,353 | £248,813 |
| Total Expenses | £36,324 | £36,442 | £36,606 | £36,774 | £36,969 | £183,114 |
| Profit Before Tax | £11,340 | £11,937 | £12,983 | £14,055 | £15,384 | £65,699 |
| Profit After Tax | £9,185 | £9,669 | £10,516 | £11,384 | £12,461 | £53,216 |
| Change In Property Value | £7 | £7 | £14,900 | £26,597 | £35,393 | £76,905 |
| Net Return | £9,193 | £9,677 | £25,416 | £37,981 | £47,854 | £130,121 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change