Flat
E14
2 beds
2 baths
Phoenix Wharf, Narrow Street, London E14
London, England · E14
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£70,188
↗ 22%After 5 Years
Change In Property Value
£98,067
↗ 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 | £60,780 | £61,692 | £63,234 | £64,815 | £66,759 | £317,280 |
| Total Expenses | £45,769 | £45,906 | £46,104 | £46,306 | £46,543 | £230,628 |
| Profit Before Tax | £15,011 | £15,785 | £17,130 | £18,509 | £20,217 | £86,652 |
| Profit After Tax | £12,159 | £12,786 | £13,876 | £14,993 | £16,375 | £70,188 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £12,168 | £12,796 | £32,876 | £48,908 | £61,508 | £168,256 |
| 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