Flat
E14
1 bed
1 bath
Ringwood Gardens, Docklands E14
London, England · E14
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£15,158
↗ 17%After 5 Years
Change In Property Value
£29,420
↗ 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 | £18,240 | £18,514 | £18,976 | £19,451 | £20,034 | £95,215 |
| Total Expenses | £15,131 | £15,205 | £15,294 | £15,385 | £15,486 | £76,502 |
| Profit Before Tax | £3,109 | £3,309 | £3,682 | £4,066 | £4,548 | £18,714 |
| Profit After Tax | £2,518 | £2,680 | £2,983 | £3,293 | £3,684 | £15,158 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £2,521 | £2,683 | £8,683 | £13,468 | £17,224 | £44,578 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change