Flat
E14
3 beds
2 baths
Poplar Riverside, Poplar E14
London, England · E14
View property listing
Initial Investment
£303,496First YearProfit From Rental Income
£66,031
↗ 22%After 5 Years
Change In Property Value
£92,905
↗ 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 | £57,576 | £58,440 | £59,901 | £61,398 | £63,240 | £300,555 |
| Total Expenses | £43,465 | £43,597 | £43,786 | £43,980 | £44,207 | £219,034 |
| Profit Before Tax | £14,111 | £14,843 | £16,115 | £17,418 | £19,033 | £81,520 |
| Profit After Tax | £11,430 | £12,022 | £13,053 | £14,109 | £15,417 | £66,031 |
| Change In Property Value | £9 | £9 | £18,000 | £32,130 | £42,756 | £92,905 |
| Net Return | £11,439 | £12,031 | £31,053 | £46,239 | £58,173 | £158,936 |
| 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