Flat
E14
2 beds
2 baths
Duke Shore Wharf, 106 Narrow Street E14
London, England · E14
View property listing
Initial Investment
£198,499First YearProfit From Rental Income
£41,216
↗ 21%After 5 Years
Change In Property Value
£61,937
↗ 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 | £38,388 | £38,964 | £39,938 | £40,936 | £42,164 | £200,391 |
| Total Expenses | £29,644 | £29,747 | £29,888 | £30,031 | £30,197 | £149,507 |
| Profit Before Tax | £8,744 | £9,216 | £10,050 | £10,905 | £11,968 | £50,883 |
| Profit After Tax | £7,083 | £7,465 | £8,141 | £8,833 | £9,694 | £41,216 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £7,089 | £7,471 | £20,141 | £30,253 | £38,198 | £103,153 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 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