Flat
E14
2 beds
1 bath
Vickery's Wharf, Stainsby Road, London E14
London, England · E14
View property listing
Initial Investment
£47,200First YearProfit From Rental Income
£4,287
↗ 9%After 5 Years
Change In Property Value
£15,897
↗ 10%After 5 Years
Return On Investment
43%
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 | £9,852 | £10,000 | £10,250 | £10,506 | £10,821 | £51,429 |
| Total Expenses | £9,095 | £9,156 | £9,224 | £9,293 | £9,368 | £46,136 |
| Profit Before Tax | £757 | £844 | £1,026 | £1,213 | £1,454 | £5,293 |
| Profit After Tax | £613 | £684 | £831 | £982 | £1,177 | £4,287 |
| Change In Property Value | £2 | £2 | £3,080 | £5,498 | £7,316 | £15,897 |
| Net Return | £615 | £685 | £3,911 | £6,480 | £8,494 | £20,184 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change