Flat
E14
2 beds
2 baths
Branch Road, Limehouse E14
London, England · E14
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£37,057
↗ 20%After 5 Years
Change In Property Value
£56,776
↗ 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 | £35,184 | £35,712 | £36,605 | £37,520 | £38,645 | £183,665 |
| Total Expenses | £27,340 | £27,438 | £27,571 | £27,706 | £27,861 | £137,916 |
| Profit Before Tax | £7,844 | £8,273 | £9,034 | £9,814 | £10,784 | £45,749 |
| Profit After Tax | £6,354 | £6,701 | £7,317 | £7,949 | £8,735 | £37,057 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £6,359 | £6,707 | £18,318 | £27,584 | £34,864 | £93,833 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| 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