Flat
E14
3 beds
2 baths
South Quay Square, London E14
London, England · E14
View property listing
Initial Investment
£285,982First YearProfit From Rental Income
£61,971
↗ 22%After 5 Years
Change In Property Value
£87,739
↗ 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 | £41,161 | £41,289 | £41,470 | £41,655 | £41,872 | £207,448 |
| Profit Before Tax | £13,235 | £13,923 | £15,122 | £16,352 | £17,875 | £76,507 |
| Profit After Tax | £10,720 | £11,278 | £12,249 | £13,245 | £14,479 | £61,971 |
| Change In Property Value | £8 | £8 | £16,999 | £30,344 | £40,379 | £87,739 |
| Net Return | £10,729 | £11,286 | £29,248 | £43,589 | £54,858 | £149,710 |
| 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