Flat
E14
2 beds
2 baths
Bagshaw Building, 1 Wards Place, London, Greater London E14
London, England · E14
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£86,823
↗ 22%After 5 Years
Change In Property Value
£118,713
↗ 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 | £73,596 | £74,700 | £76,567 | £78,482 | £80,836 | £384,181 |
| Total Expenses | £54,986 | £55,142 | £55,372 | £55,607 | £55,885 | £276,993 |
| Profit Before Tax | £18,610 | £19,558 | £21,195 | £22,874 | £24,951 | £107,188 |
| Profit After Tax | £15,074 | £15,842 | £17,168 | £18,528 | £20,210 | £86,823 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £15,086 | £15,853 | £40,169 | £59,584 | £74,844 | £205,535 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 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