Flat
E14
2 beds
2 baths
Hercules House, London City Island E14
London, England · E14
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£35,000
↗ 20%After 5 Years
Change In Property Value
£54,195
↗ 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 | £33,588 | £34,092 | £34,944 | £35,818 | £36,892 | £175,334 |
| Total Expenses | £26,188 | £26,285 | £26,413 | £26,544 | £26,694 | £132,124 |
| Profit Before Tax | £7,400 | £7,807 | £8,531 | £9,274 | £10,198 | £43,210 |
| Profit After Tax | £5,994 | £6,324 | £6,910 | £7,512 | £8,261 | £35,000 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £5,999 | £6,329 | £17,411 | £26,255 | £33,202 | £89,195 |
| 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