Flat
E14
2 beds
2 baths
2 Wards Place, London E14
London, England · E14
View property listing
Initial Investment
£341,450First YearProfit From Rental Income
£74,257
↗ 22%After 5 Years
Change In Property Value
£103,022
↗ 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 | £63,876 | £64,834 | £66,455 | £68,116 | £70,160 | £333,441 |
| Total Expenses | £47,983 | £48,125 | £48,330 | £48,540 | £48,787 | £241,766 |
| Profit Before Tax | £15,893 | £16,709 | £18,125 | £19,576 | £21,373 | £91,676 |
| Profit After Tax | £12,873 | £13,534 | £14,681 | £15,857 | £17,312 | £74,257 |
| Change In Property Value | £10 | £10 | £19,960 | £35,629 | £47,412 | £103,022 |
| Net Return | £12,883 | £13,544 | £34,642 | £51,486 | £64,724 | £177,279 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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