Flat
E14
1 bed
1 bath
Heron Wharf E14
London, England · E14
View property listing
Initial Investment
£157,375First YearProfit From Rental Income
£31,463
↗ 20%After 5 Years
Change In Property Value
£49,808
↗ 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 | £30,864 | £31,327 | £32,110 | £32,913 | £33,900 | £161,114 |
| Total Expenses | £24,230 | £24,322 | £24,443 | £24,567 | £24,709 | £122,271 |
| Profit Before Tax | £6,634 | £7,005 | £7,667 | £8,346 | £9,192 | £38,844 |
| Profit After Tax | £5,374 | £5,674 | £6,210 | £6,760 | £7,445 | £31,463 |
| Change In Property Value | £5 | £5 | £9,650 | £17,226 | £22,922 | £49,808 |
| Net Return | £5,379 | £5,679 | £15,860 | £23,986 | £30,368 | £81,271 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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