Flat E14 1 bed 1 bath

Heron Wharf, Poplar E14

London, England · E14

Initial Investment

First Year

£152,125First Year

Profit From Rental Income

After 5 Years

£30,220

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£48,259

↗ 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	£29,904	£30,353	£31,111	£31,889	£32,846	£156,103
Total Expenses	£23,538	£23,629	£23,748	£23,870	£24,008	£118,794
Profit Before Tax	£6,366	£6,723	£7,363	£8,019	£8,838	£37,309
Profit After Tax	£5,156	£5,446	£5,964	£6,496	£7,159	£30,220
Change In Property Value	£5	£5	£9,350	£16,690	£22,210	£48,259
Net Return	£5,161	£5,451	£15,314	£23,186	£29,368	£78,480
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