Flat
E14
2 beds
2 baths
Panoramic Tower, Poplar E14
London, England · E14
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£30,842
↗ 20%After 5 Years
Change In Property Value
£49,034
↗ 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 | £30,384 | £30,840 | £31,611 | £32,401 | £33,373 | £158,609 |
| Total Expenses | £23,884 | £23,976 | £24,096 | £24,219 | £24,358 | £120,532 |
| Profit Before Tax | £6,500 | £6,864 | £7,515 | £8,182 | £9,015 | £38,076 |
| Profit After Tax | £5,265 | £5,560 | £6,087 | £6,628 | £7,302 | £30,842 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £5,270 | £5,565 | £15,587 | £23,586 | £29,868 | £79,875 |
| 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