Flat
E14
2 beds
2 baths
The Wardian, London E14
London, England · E14
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£72,336
↗ 22%After 5 Years
Change In Property Value
£100,648
↗ 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 | £62,400 | £63,336 | £64,919 | £66,542 | £68,539 | £325,736 |
| Total Expenses | £46,923 | £47,063 | £47,264 | £47,470 | £47,712 | £236,433 |
| Profit Before Tax | £15,477 | £16,273 | £17,655 | £19,072 | £20,826 | £89,304 |
| Profit After Tax | £12,536 | £13,181 | £14,301 | £15,448 | £16,869 | £72,336 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £12,546 | £13,191 | £33,801 | £50,257 | £63,189 | £172,984 |
| 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