Flat
E14
1 bed
1 bath
New Providence Wharf, London E14
London, England · E14
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£22,578
↗ 19%After 5 Years
Change In Property Value
£38,706
↗ 10%After 5 Years
Return On Investment
51%
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 | £23,988 | £24,348 | £24,957 | £25,580 | £26,348 | £125,221 |
| Total Expenses | £19,275 | £19,357 | £19,461 | £19,567 | £19,686 | £97,346 |
| Profit Before Tax | £4,713 | £4,991 | £5,496 | £6,013 | £6,661 | £27,875 |
| Profit After Tax | £3,818 | £4,043 | £4,452 | £4,871 | £5,396 | £22,578 |
| Change In Property Value | £4 | £4 | £7,499 | £13,386 | £17,813 | £38,706 |
| Net Return | £3,821 | £4,046 | £11,951 | £18,257 | £23,209 | £61,284 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change