Flat
E14
1 bed
1 bath
Rolling Mills Mews, London E14
London, England · E14
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£24,635
↗ 19%After 5 Years
Change In Property Value
£41,286
↗ 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 | £25,584 | £25,968 | £26,617 | £27,282 | £28,101 | £133,552 |
| Total Expenses | £20,426 | £20,511 | £20,619 | £20,729 | £20,854 | £103,139 |
| Profit Before Tax | £5,158 | £5,457 | £5,998 | £6,553 | £7,247 | £30,413 |
| Profit After Tax | £4,178 | £4,420 | £4,859 | £5,308 | £5,870 | £24,635 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £4,182 | £4,424 | £12,858 | £19,587 | £24,871 | £65,921 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 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