Flat
E14
1 bed
1 bath
Vickery's Wharf, 87 Stainsby Road, London E14
London, England · E14
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£15,893
↗ 14%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
46%
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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £18,443 | £18,521 | £18,619 | £18,719 | £18,831 | £93,134 |
| Profit Before Tax | £3,157 | £3,403 | £3,853 | £4,315 | £4,894 | £19,621 |
| Profit After Tax | £2,557 | £2,756 | £3,121 | £3,495 | £3,964 | £15,893 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £2,561 | £2,760 | £10,321 | £16,347 | £21,067 | £53,055 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change