Flat
E14
3 beds
1 bath
Cold Harbour, Isle Of Dogs E14
London, England · E14
View property listing
Initial Investment
£238,750First YearProfit From Rental Income
£50,730
↗ 21%After 5 Years
Change In Property Value
£73,808
↗ 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 | £45,744 | £46,430 | £47,591 | £48,781 | £50,244 | £238,790 |
| Total Expenses | £34,942 | £35,057 | £35,216 | £35,379 | £35,568 | £176,160 |
| Profit Before Tax | £10,802 | £11,374 | £12,375 | £13,402 | £14,677 | £62,629 |
| Profit After Tax | £8,750 | £9,213 | £10,024 | £10,856 | £11,888 | £50,730 |
| Change In Property Value | £7 | £7 | £14,300 | £25,526 | £33,968 | £73,808 |
| Net Return | £8,757 | £9,220 | £24,324 | £36,382 | £45,856 | £124,538 |
| 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