Flat
E14
3 beds
2 baths
12 Hertsmere Road, London E14
London, England · E14
View property listing
Initial Investment
£452,250First YearProfit From Rental Income
£97,196
↗ 21%After 5 Years
Change In Property Value
£131,616
↗ 10%After 5 Years
Return On Investment
51%
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 | £81,600 | £82,824 | £84,895 | £87,017 | £89,627 | £425,963 |
| Total Expenses | £60,746 | £60,914 | £61,164 | £61,420 | £61,724 | £305,968 |
| Profit Before Tax | £20,854 | £21,910 | £23,731 | £25,597 | £27,904 | £119,995 |
| Profit After Tax | £16,892 | £17,747 | £19,222 | £20,733 | £22,602 | £97,196 |
| Change In Property Value | £13 | £13 | £25,501 | £45,518 | £60,572 | £131,616 |
| Net Return | £16,905 | £17,760 | £44,722 | £66,252 | £83,174 | £228,813 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change