Flat
E14
2 beds
2 baths
Arena Tower, London E14
London, England · E14
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£44,085
↗ 21%After 5 Years
Change In Property Value
£65,550
↗ 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 | £40,620 | £41,229 | £42,260 | £43,317 | £44,616 | £212,042 |
| Total Expenses | £31,256 | £31,363 | £31,509 | £31,658 | £31,831 | £157,616 |
| Profit Before Tax | £9,364 | £9,867 | £10,751 | £11,658 | £12,785 | £54,426 |
| Profit After Tax | £7,585 | £7,992 | £8,709 | £9,443 | £10,356 | £44,085 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £7,591 | £7,998 | £21,409 | £32,113 | £40,523 | £109,635 |
| 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