Flat
E14
2 beds
2 baths
Lighterman Point, New Village Avenue, London E14
London, England · E14
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£21,373
↗ 19%After 5 Years
Change In Property Value
£37,162
↗ 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 | £23,040 | £23,386 | £23,970 | £24,569 | £25,307 | £120,272 |
| Total Expenses | £18,587 | £18,668 | £18,769 | £18,873 | £18,989 | £93,885 |
| Profit Before Tax | £4,453 | £4,718 | £5,201 | £5,697 | £6,317 | £26,386 |
| Profit After Tax | £3,607 | £3,822 | £4,213 | £4,614 | £5,117 | £21,373 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £3,611 | £3,825 | £11,413 | £17,467 | £22,220 | £58,535 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 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