Flat
E14
0 beds
1 bath
Maine Tower, Harbour Way, Isle Of Dogs, London E14
London, England · E14
View property listing
Initial Investment
£110,997First YearProfit From Rental Income
£20,515
↗ 18%After 5 Years
Change In Property Value
£36,129
↗ 10%After 5 Years
Return On Investment
51%
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 | £22,392 | £22,728 | £23,296 | £23,878 | £24,595 | £116,889 |
| Total Expenses | £18,125 | £18,205 | £18,305 | £18,407 | £18,521 | £91,562 |
| Profit Before Tax | £4,267 | £4,523 | £4,991 | £5,472 | £6,074 | £25,327 |
| Profit After Tax | £3,456 | £3,664 | £4,043 | £4,432 | £4,920 | £20,515 |
| Change In Property Value | £3 | £3 | £7,000 | £12,495 | £16,627 | £36,129 |
| Net Return | £3,460 | £3,667 | £11,043 | £16,927 | £21,547 | £56,644 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change