Flat
E14
1 bed
1 bath
Silvocea Way, London E14
London, England · E14
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£18,983
↗ 10%After 5 Years
Change In Property Value
£58,324
↗ 10%After 5 Years
Return On Investment
42%
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 | £31,068 | £31,534 | £32,322 | £33,130 | £34,124 | £162,179 |
| Total Expenses | £27,523 | £27,616 | £27,738 | £27,862 | £28,004 | £138,743 |
| Profit Before Tax | £3,545 | £3,918 | £4,585 | £5,268 | £6,120 | £23,436 |
| Profit After Tax | £2,871 | £3,174 | £3,714 | £4,267 | £4,957 | £18,983 |
| Change In Property Value | £6 | £6 | £11,300 | £20,171 | £26,842 | £58,324 |
| Net Return | £2,877 | £3,179 | £15,014 | £24,438 | £31,799 | £77,307 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change