Flat
E14
1 bed
1 bath
Salvor Tower, Mastmaker Road, London E14
London, England · E14
View property listing
Initial Investment
£51,400First YearProfit From Rental Income
£5,463
↗ 11%After 5 Years
Change In Property Value
£17,342
↗ 10%After 5 Years
Return On Investment
44%
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 | £10,752 | £10,913 | £11,186 | £11,466 | £11,810 | £56,127 |
| Total Expenses | £9,741 | £9,803 | £9,873 | £9,945 | £10,022 | £49,383 |
| Profit Before Tax | £1,011 | £1,111 | £1,313 | £1,521 | £1,788 | £6,744 |
| Profit After Tax | £819 | £900 | £1,064 | £1,232 | £1,448 | £5,463 |
| Change In Property Value | £2 | £2 | £3,360 | £5,998 | £7,981 | £17,342 |
| Net Return | £821 | £901 | £4,424 | £7,230 | £9,429 | £22,805 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change