Flat
E14
2 beds
2 baths
West India Quay, 26 Hertsmere Road E14
London, England · E14
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£45,420
↗ 21%After 5 Years
Change In Property Value
£67,099
↗ 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 | £41,604 | £42,228 | £43,284 | £44,366 | £45,697 | £217,179 |
| Total Expenses | £31,949 | £32,058 | £32,206 | £32,358 | £32,534 | £161,105 |
| Profit Before Tax | £9,655 | £10,171 | £11,078 | £12,008 | £13,163 | £56,074 |
| Profit After Tax | £7,820 | £8,238 | £8,973 | £9,726 | £10,662 | £45,420 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £7,827 | £8,245 | £21,973 | £32,932 | £41,542 | £112,518 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 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