Flat
E14
0 beds
1 bath
Kingdon House, Tower Hamlets, London E14
London, England · E14
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£10,570
↗ 15%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
49%
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 | £14,712 | £14,933 | £15,306 | £15,689 | £16,159 | £76,799 |
| Total Expenses | £12,596 | £12,665 | £12,745 | £12,827 | £12,917 | £63,749 |
| Profit Before Tax | £2,116 | £2,268 | £2,561 | £2,862 | £3,243 | £13,049 |
| Profit After Tax | £1,714 | £1,837 | £2,075 | £2,318 | £2,627 | £10,570 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £1,716 | £1,840 | £6,675 | £10,529 | £13,553 | £34,312 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change