Flat
E14
2 beds
2 baths
Bagshaw Building, 1 Wards Place, Wardian E14
London, England · E14
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£72,245
↗ 22%After 5 Years
Change In Property Value
£100,648
↗ 10%After 5 Years
Return On Investment
52%
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 | £62,376 | £63,312 | £64,894 | £66,517 | £68,512 | £325,611 |
| Total Expenses | £46,921 | £47,060 | £47,262 | £47,468 | £47,710 | £236,420 |
| Profit Before Tax | £15,455 | £16,251 | £17,633 | £19,049 | £20,802 | £89,191 |
| Profit After Tax | £12,519 | £13,164 | £14,283 | £15,430 | £16,850 | £72,245 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £12,529 | £13,173 | £33,783 | £50,238 | £63,170 | £172,893 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change