Flat
E14
1 bed
0 baths
London, Poplar E14
London, England · E14
View property listing
Initial Investment
£153,875First YearProfit From Rental Income
£30,650
↗ 20%After 5 Years
Change In Property Value
£48,775
↗ 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 | £30,228 | £30,681 | £31,448 | £32,235 | £33,202 | £157,794 |
| Total Expenses | £23,769 | £23,861 | £23,980 | £24,103 | £24,242 | £119,955 |
| Profit Before Tax | £6,459 | £6,821 | £7,468 | £8,132 | £8,960 | £37,839 |
| Profit After Tax | £5,232 | £5,525 | £6,049 | £6,587 | £7,257 | £30,650 |
| Change In Property Value | £5 | £5 | £9,450 | £16,869 | £22,447 | £48,775 |
| Net Return | £5,236 | £5,530 | £15,499 | £23,455 | £29,705 | £79,425 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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