Flat
E14
3 beds
2 baths
Kantha Quarter, Oxbow, 1 New Village Avenue, London E14
London, England · E14
View property listing
Initial Investment
£282,500First YearProfit From Rental Income
£61,058
↗ 22%After 5 Years
Change In Property Value
£86,712
↗ 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 | £53,736 | £54,542 | £55,906 | £57,303 | £59,022 | £280,509 |
| Total Expenses | £40,701 | £40,827 | £41,007 | £41,190 | £41,405 | £205,129 |
| Profit Before Tax | £13,035 | £13,715 | £14,899 | £16,113 | £17,618 | £75,380 |
| Profit After Tax | £10,559 | £11,109 | £12,068 | £13,052 | £14,270 | £61,058 |
| Change In Property Value | £8 | £8 | £16,800 | £29,989 | £39,906 | £86,712 |
| Net Return | £10,567 | £11,117 | £28,869 | £43,040 | £54,177 | £147,770 |
| 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