Flat
E14
2 beds
2 baths
Limehouse Cut III, London E14
London, England · E14
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£78,551
↗ 22%After 5 Years
Change In Property Value
£108,390
↗ 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 | £67,200 | £68,208 | £69,913 | £71,661 | £73,811 | £350,793 |
| Total Expenses | £50,379 | £50,526 | £50,739 | £50,958 | £51,215 | £253,816 |
| Profit Before Tax | £16,821 | £17,682 | £19,174 | £20,703 | £22,596 | £96,977 |
| Profit After Tax | £13,625 | £14,323 | £15,531 | £16,770 | £18,302 | £78,551 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £13,636 | £14,333 | £36,531 | £54,255 | £68,185 | £186,941 |
| 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