Flat
E14
2 beds
2 baths
Vetro, 6 Salter Street E14
London, England · E14
View property listing
Initial Investment
£524,250First YearProfit From Rental Income
£111,975
↗ 21%After 5 Years
Change In Property Value
£150,198
↗ 10%After 5 Years
Return On Investment
50%
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 | £93,084 | £94,480 | £96,842 | £99,263 | £102,241 | £485,911 |
| Total Expenses | £69,036 | £69,221 | £69,500 | £69,786 | £70,127 | £347,670 |
| Profit Before Tax | £24,048 | £25,259 | £27,342 | £29,477 | £32,114 | £138,241 |
| Profit After Tax | £19,479 | £20,460 | £22,147 | £23,876 | £26,013 | £111,975 |
| Change In Property Value | £15 | £15 | £29,101 | £51,945 | £69,123 | £150,198 |
| Net Return | £19,494 | £20,474 | £51,248 | £75,821 | £95,136 | £262,173 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change