Flat
E14
0 beds
1 bath
Bagshaw Building E14
London, England · E14
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£27,113
↗ 20%After 5 Years
Change In Property Value
£44,388
↗ 10%After 5 Years
Return On Investment
51%
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 | £27,504 | £27,917 | £28,614 | £29,330 | £30,210 | £143,575 |
| Total Expenses | £21,811 | £21,898 | £22,011 | £22,126 | £22,257 | £110,102 |
| Profit Before Tax | £5,693 | £6,019 | £6,604 | £7,204 | £7,953 | £33,473 |
| Profit After Tax | £4,612 | £4,875 | £5,349 | £5,835 | £6,442 | £27,113 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £4,616 | £4,879 | £13,949 | £21,186 | £26,870 | £71,501 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change