Flat
E14
0 beds
1 bath
Deauville Close, London E14
London, England · E14
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£14,299
↗ 17%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
50%
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 | £17,592 | £17,856 | £18,302 | £18,760 | £19,323 | £91,833 |
| Total Expenses | £14,670 | £14,742 | £14,830 | £14,919 | £15,018 | £74,180 |
| Profit Before Tax | £2,922 | £3,114 | £3,472 | £3,840 | £4,304 | £17,653 |
| Profit After Tax | £2,367 | £2,522 | £2,813 | £3,111 | £3,486 | £14,299 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £2,370 | £2,525 | £8,313 | £12,928 | £16,551 | £42,687 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change