Flat E14 2 beds 2 baths

Heron Wharf, Poplar E14

London, England · E14

Initial Investment

First Year

£221,250First Year

Profit From Rental Income

After 5 Years

£46,571

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£68,647

↗ 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	£42,540	£43,178	£44,258	£45,364	£46,725	£222,065
Total Expenses	£32,638	£32,748	£32,899	£33,053	£33,232	£164,569
Profit Before Tax	£9,902	£10,430	£11,359	£12,311	£13,493	£57,495
Profit After Tax	£8,021	£8,449	£9,201	£9,972	£10,929	£46,571
Change In Property Value	£7	£7	£13,300	£23,741	£31,592	£68,647
Net Return	£8,027	£8,455	£22,501	£33,713	£42,522	£115,218
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	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