Flat
E14
2 beds
2 baths
Amelia House, Lyell Street, London E14
London, England · E14
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£49,487
↗ 21%After 5 Years
Change In Property Value
£72,260
↗ 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 | £44,784 | £45,456 | £46,592 | £47,757 | £49,190 | £233,779 |
| Total Expenses | £34,251 | £34,364 | £34,521 | £34,681 | £34,867 | £172,684 |
| Profit Before Tax | £10,533 | £11,092 | £12,071 | £13,076 | £14,323 | £61,095 |
| Profit After Tax | £8,532 | £8,984 | £9,778 | £10,592 | £11,601 | £49,487 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £8,539 | £8,991 | £23,778 | £35,582 | £44,857 | £121,747 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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