Flat
E14
2 beds
2 baths
Nova Building, 3 Newton Place, London E14
London, England · E14
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£57,420
↗ 22%After 5 Years
Change In Property Value
£82,067
↗ 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 | £50,880 | £51,643 | £52,934 | £54,258 | £55,885 | £265,600 |
| Total Expenses | £38,630 | £38,752 | £38,924 | £39,100 | £39,306 | £194,711 |
| Profit Before Tax | £12,250 | £12,891 | £14,010 | £15,157 | £16,580 | £70,889 |
| Profit After Tax | £9,923 | £10,442 | £11,348 | £12,278 | £13,430 | £57,420 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £9,931 | £10,450 | £27,249 | £40,660 | £51,198 | £139,487 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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