Flat
E14
2 beds
1 bath
Peninsula Court, 121 East Ferry Road E14
London, England · E14
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£22,570
↗ 19%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
51%
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 | £23,988 | £24,348 | £24,957 | £25,580 | £26,348 | £125,221 |
| Total Expenses | £19,277 | £19,359 | £19,463 | £19,569 | £19,688 | £97,356 |
| Profit Before Tax | £4,711 | £4,989 | £5,494 | £6,011 | £6,659 | £27,865 |
| Profit After Tax | £3,816 | £4,041 | £4,450 | £4,869 | £5,394 | £22,570 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £3,820 | £4,045 | £11,950 | £18,257 | £23,209 | £61,281 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change