Flat
E14
3 beds
1 bath
Pixley Street, Limehouse, London E14
London, England · E14
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£45,328
↗ 21%After 5 Years
Change In Property Value
£67,099
↗ 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 | £41,580 | £42,204 | £43,259 | £44,340 | £45,670 | £217,053 |
| Total Expenses | £31,947 | £32,055 | £32,204 | £32,356 | £32,531 | £161,092 |
| Profit Before Tax | £9,633 | £10,149 | £11,055 | £11,985 | £13,139 | £55,961 |
| Profit After Tax | £7,803 | £8,220 | £8,955 | £9,708 | £10,643 | £45,328 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £7,809 | £8,227 | £21,955 | £32,913 | £41,523 | £112,427 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 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