Flat
E14
3 beds
2 baths
Lincoln Plaza, London E14
London, England · E14
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£57,850
↗ 22%After 5 Years
Change In Property Value
£82,583
↗ 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 | £51,204 | £51,972 | £53,271 | £54,603 | £56,241 | £267,292 |
| Total Expenses | £38,860 | £38,983 | £39,156 | £39,333 | £39,540 | £195,872 |
| Profit Before Tax | £12,344 | £12,989 | £14,115 | £15,270 | £16,702 | £71,419 |
| Profit After Tax | £9,998 | £10,521 | £11,433 | £12,369 | £13,528 | £57,850 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £10,006 | £10,529 | £27,434 | £40,929 | £51,534 | £140,433 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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