Flat
E14
2 beds
2 baths
Chorley Court, 24 Madeira Street, Poplar E14
London, England · E14
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£1,485
↗ 4%After 5 Years
Change In Property Value
£12,387
↗ 10%After 5 Years
Return On Investment
37%
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 | £7,680 | £7,795 | £7,990 | £8,190 | £8,436 | £40,091 |
| Total Expenses | £7,529 | £7,587 | £7,649 | £7,713 | £7,780 | £38,257 |
| Profit Before Tax | £151 | £209 | £341 | £477 | £655 | £1,833 |
| Profit After Tax | £122 | £169 | £276 | £386 | £531 | £1,485 |
| Change In Property Value | £1 | £1 | £2,400 | £4,284 | £5,701 | £12,387 |
| Net Return | £124 | £170 | £2,676 | £4,670 | £6,232 | £13,872 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change