Flat
E14
2 beds
2 baths
Albion House, London City Island, London E14
London, England · E14
View property listing
Initial Investment
£240,893First YearProfit From Rental Income
£51,207
↗ 21%After 5 Years
Change In Property Value
£74,441
↗ 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 | £46,128 | £46,820 | £47,990 | £49,190 | £50,666 | £240,794 |
| Total Expenses | £35,223 | £35,339 | £35,499 | £35,662 | £35,853 | £177,576 |
| Profit Before Tax | £10,905 | £11,481 | £12,492 | £13,528 | £14,813 | £63,219 |
| Profit After Tax | £8,833 | £9,300 | £10,118 | £10,957 | £11,999 | £51,207 |
| Change In Property Value | £7 | £7 | £14,423 | £25,745 | £34,259 | £74,441 |
| Net Return | £8,840 | £9,307 | £24,541 | £36,702 | £46,257 | £125,648 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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