Flat
E14
2 beds
2 baths
Old Sun Wharf, 40, Narrow Street E14
London, England · E14
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£49,057
↗ 21%After 5 Years
Change In Property Value
£71,744
↗ 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 | £44,460 | £45,127 | £46,255 | £47,411 | £48,834 | £232,087 |
| Total Expenses | £34,020 | £34,133 | £34,289 | £34,448 | £34,633 | £171,523 |
| Profit Before Tax | £10,440 | £10,994 | £11,966 | £12,963 | £14,201 | £60,565 |
| Profit After Tax | £8,456 | £8,905 | £9,693 | £10,500 | £11,503 | £49,057 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £8,463 | £8,912 | £23,593 | £35,312 | £44,520 | £120,801 |
| 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