Flat
E14
3 beds
2 baths
Berglen Court, 7 Branch Road E14
London, England · E14
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£61,963
↗ 22%After 5 Years
Change In Property Value
£87,744
↗ 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 | £54,396 | £55,212 | £56,592 | £58,007 | £59,747 | £283,954 |
| Total Expenses | £41,163 | £41,291 | £41,472 | £41,657 | £41,874 | £207,457 |
| Profit Before Tax | £13,233 | £13,921 | £15,120 | £16,350 | £17,873 | £76,497 |
| Profit After Tax | £10,718 | £11,276 | £12,247 | £13,243 | £14,477 | £61,963 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £10,727 | £11,285 | £29,248 | £43,589 | £54,859 | £149,707 |
| 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