Flat
E14
3 beds
2 baths
Heron Wharf, Poplar E14
London, England · E14
View property listing
Initial Investment
£291,250First YearProfit From Rental Income
£63,114
↗ 22%After 5 Years
Change In Property Value
£89,293
↗ 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 | £55,332 | £56,162 | £57,566 | £59,005 | £60,775 | £288,841 |
| Total Expenses | £41,852 | £41,981 | £42,164 | £42,352 | £42,572 | £210,922 |
| Profit Before Tax | £13,480 | £14,181 | £15,402 | £16,653 | £18,203 | £77,919 |
| Profit After Tax | £10,919 | £11,487 | £12,475 | £13,489 | £14,745 | £63,114 |
| Change In Property Value | £9 | £9 | £17,300 | £30,881 | £41,094 | £89,293 |
| Net Return | £10,927 | £11,495 | £29,776 | £44,370 | £55,839 | £152,407 |
| 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