Flat
E14
1 bed
1 bath
New Village Avenue, London E14
London, England · E14
View property listing
Initial Investment
£82,125First YearProfit From Rental Income
£13,677
↗ 17%After 5 Years
Change In Property Value
£27,614
↗ 10%After 5 Years
Return On Investment
50%
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 | £17,112 | £17,369 | £17,803 | £18,248 | £18,795 | £89,327 |
| Total Expenses | £14,324 | £14,396 | £14,482 | £14,571 | £14,668 | £72,441 |
| Profit Before Tax | £2,788 | £2,973 | £3,321 | £3,677 | £4,127 | £16,886 |
| Profit After Tax | £2,258 | £2,408 | £2,690 | £2,979 | £3,343 | £13,677 |
| Change In Property Value | £3 | £3 | £5,350 | £9,550 | £12,708 | £27,614 |
| Net Return | £2,261 | £2,411 | £8,040 | £12,529 | £16,051 | £41,291 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change