Flat
E14
0 beds
0 baths
24.4 Aspen, Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£182,575First YearProfit From Rental Income
£37,430
↗ 21%After 5 Years
Change In Property Value
£57,240
↗ 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 | £35,472 | £36,004 | £36,904 | £37,827 | £38,962 | £185,169 |
| Total Expenses | £27,547 | £27,646 | £27,779 | £27,915 | £28,071 | £138,959 |
| Profit Before Tax | £7,925 | £8,358 | £9,125 | £9,911 | £10,890 | £46,210 |
| Profit After Tax | £6,419 | £6,770 | £7,391 | £8,028 | £8,821 | £37,430 |
| Change In Property Value | £6 | £6 | £11,090 | £19,796 | £26,343 | £57,240 |
| Net Return | £6,425 | £6,775 | £18,481 | £27,824 | £35,164 | £94,670 |
| 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