Flat
E14
2 beds
2 baths
Follett Street E14
London, England · E14
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£20,084
↗ 18%After 5 Years
Change In Property Value
£35,614
↗ 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 | £22,068 | £22,399 | £22,959 | £23,533 | £24,239 | £115,198 |
| Total Expenses | £17,895 | £17,974 | £18,073 | £18,174 | £18,287 | £90,402 |
| Profit Before Tax | £4,173 | £4,425 | £4,886 | £5,359 | £5,952 | £24,796 |
| Profit After Tax | £3,380 | £3,584 | £3,958 | £4,341 | £4,821 | £20,084 |
| Change In Property Value | £3 | £3 | £6,900 | £12,317 | £16,390 | £35,614 |
| Net Return | £3,384 | £3,588 | £10,858 | £16,658 | £21,211 | £55,698 |
| 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