Flat
E14
3 beds
2 baths
Maine Tower E14
London, England · E14
View property listing
Initial Investment
£279,000First YearProfit From Rental Income
£60,244
↗ 22%After 5 Years
Change In Property Value
£85,680
↗ 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 | £53,100 | £53,897 | £55,244 | £56,625 | £58,324 | £277,189 |
| Total Expenses | £40,240 | £40,366 | £40,544 | £40,726 | £40,938 | £202,813 |
| Profit Before Tax | £12,860 | £13,531 | £14,700 | £15,899 | £17,386 | £74,376 |
| Profit After Tax | £10,416 | £10,960 | £11,907 | £12,879 | £14,082 | £60,244 |
| Change In Property Value | £8 | £8 | £16,600 | £29,632 | £39,431 | £85,680 |
| Net Return | £10,425 | £10,968 | £28,508 | £42,510 | £53,514 | £145,924 |
| 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