Flat E14 1 bed 1 bath

Heron Wharf, Poplar E14

London, England · E14

Initial Investment

First Year

£147,750First Year

Profit From Rental Income

After 5 Years

£29,215

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£46,969

↗ 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	£29,112	£29,549	£30,287	£31,045	£31,976	£151,969
Total Expenses	£22,963	£23,053	£23,170	£23,289	£23,425	£115,901
Profit Before Tax	£6,149	£6,496	£7,118	£7,755	£8,551	£36,068
Profit After Tax	£4,980	£5,262	£5,765	£6,282	£6,926	£29,215
Change In Property Value	£5	£5	£9,100	£16,244	£21,616	£46,969
Net Return	£4,985	£5,266	£14,865	£22,526	£28,542	£76,184
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change