Flat
E14
2 beds
2 baths
Hercules House, London City Island E14
London, England · E14
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£40,356
↗ 21%After 5 Years
Change In Property Value
£60,905
↗ 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 | £37,740 | £38,306 | £39,264 | £40,245 | £41,453 | £197,008 |
| Total Expenses | £29,182 | £29,285 | £29,424 | £29,566 | £29,729 | £147,185 |
| Profit Before Tax | £8,558 | £9,021 | £9,840 | £10,680 | £11,724 | £49,823 |
| Profit After Tax | £6,932 | £7,307 | £7,971 | £8,651 | £9,496 | £40,356 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,905 |
| Net Return | £6,938 | £7,313 | £19,771 | £29,714 | £37,526 | £101,261 |
| 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