Flat
E14
2 beds
2 baths
Zenith House, 592 Commercial Road, Limehouse E14
London, England · E14
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£30,028
↗ 20%After 5 Years
Change In Property Value
£48,001
↗ 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 | £29,748 | £30,194 | £30,949 | £31,723 | £32,674 | £155,289 |
| Total Expenses | £23,424 | £23,514 | £23,633 | £23,754 | £23,892 | £118,217 |
| Profit Before Tax | £6,324 | £6,680 | £7,316 | £7,969 | £8,783 | £37,072 |
| Profit After Tax | £5,123 | £5,411 | £5,926 | £6,455 | £7,114 | £30,028 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £5,127 | £5,415 | £15,226 | £23,056 | £29,205 | £78,030 |
| 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