Flat
E14
3 beds
2 baths
Horizons Tower, Yablsey Street E14
London, England · E14
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£48,290
↗ 21%After 5 Years
Change In Property Value
£70,712
↗ 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 | £43,836 | £44,494 | £45,606 | £46,746 | £48,148 | £228,830 |
| Total Expenses | £33,561 | £33,673 | £33,827 | £33,985 | £34,168 | £169,213 |
| Profit Before Tax | £10,275 | £10,821 | £11,779 | £12,761 | £13,981 | £59,617 |
| Profit After Tax | £8,323 | £8,765 | £9,541 | £10,337 | £11,324 | £48,290 |
| Change In Property Value | £7 | £7 | £13,700 | £24,455 | £32,543 | £70,712 |
| Net Return | £8,330 | £8,772 | £23,241 | £34,792 | £43,867 | £119,001 |
| 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