Flat
E14
2 beds
2 baths
Abbott Road, Canning Town, London E14
London, England · E14
View property listing
Initial Investment
£191,150First YearProfit From Rental Income
£39,475
↗ 21%After 5 Years
Change In Property Value
£59,769
↗ 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 | £37,044 | £37,600 | £38,540 | £39,503 | £40,688 | £193,375 |
| Total Expenses | £28,676 | £28,778 | £28,915 | £29,055 | £29,216 | £144,640 |
| Profit Before Tax | £8,368 | £8,822 | £9,625 | £10,448 | £11,472 | £48,735 |
| Profit After Tax | £6,778 | £7,146 | £7,796 | £8,463 | £9,292 | £39,475 |
| Change In Property Value | £6 | £6 | £11,580 | £20,671 | £27,507 | £59,769 |
| Net Return | £6,784 | £7,152 | £19,376 | £29,134 | £36,799 | £99,245 |
| 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