Flat
E14
2 beds
1 bath
Maidstone House E14
London, England · E14
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£17,214
↗ 18%After 5 Years
Change In Property Value
£32,001
↗ 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 | £19,836 | £20,134 | £20,637 | £21,153 | £21,787 | £103,547 |
| Total Expenses | £16,283 | £16,359 | £16,452 | £16,547 | £16,653 | £82,294 |
| Profit Before Tax | £3,553 | £3,775 | £4,185 | £4,605 | £5,134 | £21,252 |
| Profit After Tax | £2,878 | £3,058 | £3,390 | £3,730 | £4,158 | £17,214 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £2,881 | £3,061 | £9,590 | £14,798 | £18,886 | £49,215 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| 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