Flat
E14
3 beds
1 bath
Vickery's Wharf E14
London, England · E14
View property listing
Initial Investment
£36,625First YearProfit From Rental Income
£1,366
↗ 4%After 5 Years
Change In Property Value
£12,258
↗ 10%After 5 Years
Return On Investment
37%
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 | £7,596 | £7,710 | £7,903 | £8,100 | £8,343 | £39,652 |
| Total Expenses | £7,471 | £7,528 | £7,591 | £7,654 | £7,721 | £37,966 |
| Profit Before Tax | £125 | £182 | £312 | £446 | £622 | £1,687 |
| Profit After Tax | £101 | £147 | £253 | £361 | £504 | £1,366 |
| Change In Property Value | £1 | £1 | £2,375 | £4,239 | £5,642 | £12,258 |
| Net Return | £102 | £148 | £2,628 | £4,601 | £6,145 | £13,625 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change