Flat E14 0 beds 1 bath

Heron Wharf, Poplar, London E14

London, England · E14

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£19,271

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 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	£21,432	£21,753	£22,297	£22,855	£23,540	£111,878
Total Expenses	£17,434	£17,512	£17,610	£17,709	£17,821	£88,087
Profit Before Tax	£3,998	£4,241	£4,688	£5,145	£5,720	£23,791
Profit After Tax	£3,238	£3,435	£3,797	£4,168	£4,633	£19,271
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£3,241	£3,439	£10,497	£16,127	£20,548	£53,852
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change