Flat
E14
1 bed
1 bath
Kantha Quarter, Oxbow, 1 New Village Avenue, London E14
London, England · E14
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£27,972
↗ 20%After 5 Years
Change In Property Value
£45,421
↗ 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 | £28,152 | £28,574 | £29,289 | £30,021 | £30,921 | £146,957 |
| Total Expenses | £22,272 | £22,360 | £22,475 | £22,592 | £22,725 | £112,424 |
| Profit Before Tax | £5,880 | £6,214 | £6,814 | £7,429 | £8,197 | £34,533 |
| Profit After Tax | £4,763 | £5,033 | £5,519 | £6,017 | £6,639 | £27,972 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £4,767 | £5,038 | £14,319 | £21,726 | £27,543 | £73,393 |
| 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