Flat
E14
2 beds
2 baths
Narrow Street, London E14
London, England · E14
View property listing
Initial Investment
£254,500First YearProfit From Rental Income
£54,459
↗ 21%After 5 Years
Change In Property Value
£78,454
↗ 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 | £48,624 | £49,353 | £50,587 | £51,852 | £53,407 | £253,824 |
| Total Expenses | £37,015 | £37,134 | £37,301 | £37,471 | £37,669 | £186,591 |
| Profit Before Tax | £11,609 | £12,219 | £13,287 | £14,381 | £15,738 | £67,233 |
| Profit After Tax | £9,403 | £9,897 | £10,762 | £11,648 | £12,748 | £54,459 |
| Change In Property Value | £8 | £8 | £15,200 | £27,133 | £36,106 | £78,454 |
| Net Return | £9,411 | £9,905 | £25,962 | £38,781 | £48,854 | £132,913 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change