Flat
E14
3 beds
2 baths
Heron Wharf, Poplar E14
London, England · E14
View property listing
Initial Investment
£272,000First YearProfit From Rental Income
£58,572
↗ 22%After 5 Years
Change In Property Value
£83,615
↗ 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 | £51,816 | £52,593 | £53,908 | £55,256 | £56,913 | £270,487 |
| Total Expenses | £39,318 | £39,442 | £39,617 | £39,795 | £40,004 | £198,176 |
| Profit Before Tax | £12,498 | £13,151 | £14,292 | £15,461 | £16,910 | £72,311 |
| Profit After Tax | £10,123 | £10,652 | £11,576 | £12,523 | £13,697 | £58,572 |
| Change In Property Value | £8 | £8 | £16,200 | £28,918 | £38,481 | £83,615 |
| Net Return | £10,131 | £10,661 | £27,776 | £41,441 | £52,178 | £142,187 |
| 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