Flat
E14
2 beds
1 bath
Heron Wharf, Poplar E14
London, England · E14
View property listing
Initial Investment
£202,000First YearProfit From Rental Income
£42,029
↗ 21%After 5 Years
Change In Property Value
£62,969
↗ 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 | £39,024 | £39,609 | £40,600 | £41,615 | £42,863 | £203,711 |
| Total Expenses | £30,104 | £30,209 | £30,351 | £30,496 | £30,664 | £151,823 |
| Profit Before Tax | £8,920 | £9,401 | £10,249 | £11,119 | £12,199 | £51,887 |
| Profit After Tax | £7,225 | £7,615 | £8,302 | £9,006 | £9,882 | £42,029 |
| Change In Property Value | £6 | £6 | £12,200 | £21,777 | £28,980 | £62,969 |
| Net Return | £7,231 | £7,621 | £20,502 | £30,783 | £38,861 | £104,998 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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