Flat
E14
1 bed
1 bath
New Providence Wharf, London E14
London, England · E14
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£15,112
↗ 17%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
50%
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 | £18,228 | £18,501 | £18,964 | £19,438 | £20,021 | £95,153 |
| Total Expenses | £15,130 | £15,204 | £15,293 | £15,384 | £15,485 | £76,495 |
| Profit Before Tax | £3,098 | £3,298 | £3,671 | £4,054 | £4,536 | £18,657 |
| Profit After Tax | £2,509 | £2,671 | £2,974 | £3,284 | £3,674 | £15,112 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £2,512 | £2,674 | £8,674 | £13,458 | £17,214 | £44,532 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change