Flat
E14
2 beds
2 baths
Heron Wharf, Poplar E14
London, England · E14
View property listing
Initial Investment
£197,625First YearProfit From Rental Income
£40,978
↗ 21%After 5 Years
Change In Property Value
£61,679
↗ 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 | £38,220 | £38,793 | £39,763 | £40,757 | £41,980 | £199,514 |
| Total Expenses | £29,528 | £29,631 | £29,771 | £29,914 | £30,079 | £148,924 |
| Profit Before Tax | £8,692 | £9,162 | £9,992 | £10,843 | £11,901 | £50,590 |
| Profit After Tax | £7,041 | £7,421 | £8,094 | £8,783 | £9,640 | £40,978 |
| Change In Property Value | £6 | £6 | £11,950 | £21,331 | £28,386 | £61,679 |
| Net Return | £7,047 | £7,427 | £20,044 | £30,114 | £38,025 | £102,657 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 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