Flat
E14
2 beds
1 bath
Millharbour, London E14
London, England · E14
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£31,701
↗ 20%After 5 Years
Change In Property Value
£50,066
↗ 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 | £31,032 | £31,497 | £32,285 | £33,092 | £34,085 | £161,991 |
| Total Expenses | £24,346 | £24,438 | £24,560 | £24,684 | £24,826 | £122,854 |
| Profit Before Tax | £6,686 | £7,059 | £7,725 | £8,408 | £9,258 | £39,137 |
| Profit After Tax | £5,416 | £5,718 | £6,257 | £6,810 | £7,499 | £31,701 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £5,421 | £5,723 | £15,958 | £24,125 | £30,540 | £81,767 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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