Flat E14 2 beds 2 baths

Heron Wharf, Poplar E14

London, England · E14

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£43,701

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£65,034

↗ 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	£40,308	£40,913	£41,935	£42,984	£44,273	£210,413
Total Expenses	£31,026	£31,133	£31,278	£31,426	£31,598	£156,461
Profit Before Tax	£9,282	£9,780	£10,658	£11,557	£12,675	£53,952
Profit After Tax	£7,518	£7,922	£8,633	£9,361	£10,267	£43,701
Change In Property Value	£6	£6	£12,600	£22,491	£29,930	£65,034
Net Return	£7,525	£7,928	£21,233	£31,853	£40,197	£108,735
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change