Flat
E14
1 bed
1 bath
Ross Way, London E14
London, England · E14
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£15,542
↗ 17%After 5 Years
Change In Property Value
£29,936
↗ 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 | £18,552 | £18,830 | £19,301 | £19,784 | £20,377 | £96,844 |
| Total Expenses | £15,361 | £15,435 | £15,525 | £15,617 | £15,719 | £77,656 |
| Profit Before Tax | £3,191 | £3,396 | £3,776 | £4,167 | £4,658 | £19,188 |
| Profit After Tax | £2,585 | £2,750 | £3,059 | £3,375 | £3,773 | £15,542 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £2,588 | £2,753 | £8,859 | £13,728 | £17,550 | £45,478 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change