Flat
E14
2 beds
1 bath
Orchard Wharf, Tower Hamlets, London E14
London, England · E14
View property listing
Initial Investment
£49,750First YearProfit From Rental Income
£4,976
↗ 10%After 5 Years
Change In Property Value
£16,775
↗ 10%After 5 Years
Return On Investment
44%
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 | £10,392 | £10,548 | £10,812 | £11,082 | £11,414 | £54,248 |
| Total Expenses | £9,486 | £9,548 | £9,617 | £9,688 | £9,764 | £48,104 |
| Profit Before Tax | £906 | £1,000 | £1,194 | £1,394 | £1,650 | £6,144 |
| Profit After Tax | £734 | £810 | £967 | £1,129 | £1,337 | £4,976 |
| Change In Property Value | £2 | £2 | £3,250 | £5,801 | £7,720 | £16,775 |
| Net Return | £735 | £812 | £4,217 | £6,930 | £9,057 | £21,751 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change