Flat
E14
1 bed
1 bath
697 Commercial Road, London, Limehouse E14
London, England · E14
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£16,355
↗ 17%After 5 Years
Change In Property Value
£30,969
↗ 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 | £19,188 | £19,476 | £19,963 | £20,462 | £21,076 | £100,164 |
| Total Expenses | £15,821 | £15,896 | £15,988 | £16,082 | £16,186 | £79,972 |
| Profit Before Tax | £3,367 | £3,580 | £3,975 | £4,380 | £4,890 | £20,192 |
| Profit After Tax | £2,727 | £2,900 | £3,220 | £3,548 | £3,961 | £16,355 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £2,730 | £2,903 | £9,220 | £14,258 | £18,213 | £47,324 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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