Flat
E14
1 bed
1 bath
George Street, London E14
London, England · E14
View property listing
Initial Investment
£521,050First YearProfit From Rental Income
£111,297
↗ 21%After 5 Years
Change In Property Value
£149,372
↗ 10%After 5 Years
Return On Investment
50%
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 | £92,568 | £93,957 | £96,305 | £98,713 | £101,674 | £483,217 |
| Total Expenses | £68,667 | £68,851 | £69,129 | £69,414 | £69,753 | £345,814 |
| Profit Before Tax | £23,901 | £25,105 | £27,176 | £29,299 | £31,922 | £137,404 |
| Profit After Tax | £19,360 | £20,335 | £22,013 | £23,732 | £25,857 | £111,297 |
| Change In Property Value | £14 | £14 | £28,941 | £51,659 | £68,743 | £149,372 |
| Net Return | £19,375 | £20,350 | £50,953 | £75,391 | £94,600 | £260,669 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change