Flat
E14
3 beds
2 baths
Flat, Bagshaw Building, Wards Place, London E14
London, England · E14
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£82,710
↗ 22%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
51%
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 | £70,404 | £71,460 | £73,247 | £75,078 | £77,330 | £367,518 |
| Total Expenses | £52,683 | £52,835 | £53,056 | £53,283 | £53,551 | £265,408 |
| Profit Before Tax | £17,721 | £18,626 | £20,190 | £21,795 | £23,779 | £102,111 |
| Profit After Tax | £14,354 | £15,087 | £16,354 | £17,654 | £19,261 | £82,710 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £14,365 | £15,098 | £38,355 | £56,924 | £71,519 | £196,261 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change