Flat
E14
2 beds
3 baths
E14
London, England · E14
View property listing
Initial Investment
£357,250First YearProfit From Rental Income
£77,409
↗ 22%After 5 Years
Change In Property Value
£107,100
↗ 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 | £66,372 | £67,368 | £69,052 | £70,778 | £72,901 | £346,471 |
| Total Expenses | £49,800 | £49,946 | £50,157 | £50,373 | £50,628 | £250,904 |
| Profit Before Tax | £16,572 | £17,422 | £18,895 | £20,405 | £22,273 | £95,566 |
| Profit After Tax | £13,423 | £14,112 | £15,305 | £16,528 | £18,041 | £77,409 |
| Change In Property Value | £10 | £10 | £20,750 | £37,039 | £49,289 | £107,100 |
| Net Return | £13,434 | £14,122 | £36,055 | £53,567 | £67,330 | £184,508 |
| 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