Flat
E14
2 beds
2 baths
Prestons Road, London E14
London, England · E14
View property listing
Initial Investment
£223,000First YearProfit From Rental Income
£47,047
↗ 21%After 5 Years
Change In Property Value
£69,163
↗ 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 | £42,876 | £43,519 | £44,607 | £45,722 | £47,094 | £223,819 |
| Total Expenses | £32,870 | £32,980 | £33,132 | £33,287 | £33,467 | £165,736 |
| Profit Before Tax | £10,006 | £10,539 | £11,475 | £12,435 | £13,627 | £58,082 |
| Profit After Tax | £8,105 | £8,537 | £9,295 | £10,072 | £11,038 | £47,047 |
| Change In Property Value | £7 | £7 | £13,400 | £23,919 | £31,830 | £69,163 |
| Net Return | £8,112 | £8,543 | £22,695 | £33,992 | £42,868 | £116,210 |
| 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