Flat
E14
2 beds
2 baths
Grantham House, London City Island E14
London, England · E14
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£39,972
↗ 21%After 5 Years
Change In Property Value
£60,389
↗ 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 | £37,428 | £37,989 | £38,939 | £39,913 | £41,110 | £195,379 |
| Total Expenses | £28,953 | £29,055 | £29,193 | £29,334 | £29,496 | £146,031 |
| Profit Before Tax | £8,475 | £8,935 | £9,746 | £10,579 | £11,614 | £49,349 |
| Profit After Tax | £6,865 | £7,237 | £7,895 | £8,569 | £9,407 | £39,972 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £6,871 | £7,243 | £19,595 | £29,454 | £37,199 | £100,361 |
| 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