Flat
E14
1 bed
1 bath
Douglas Path, London E14
London, England · E14
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£18,841
↗ 18%After 5 Years
Change In Property Value
£34,065
↗ 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 | £21,108 | £21,425 | £21,960 | £22,509 | £23,185 | £110,187 |
| Total Expenses | £17,204 | £17,281 | £17,378 | £17,477 | £17,587 | £86,926 |
| Profit Before Tax | £3,904 | £4,143 | £4,583 | £5,033 | £5,598 | £23,261 |
| Profit After Tax | £3,163 | £3,356 | £3,712 | £4,077 | £4,534 | £18,841 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £3,166 | £3,359 | £10,312 | £15,858 | £20,212 | £52,907 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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