Flat
E14
2 beds
2 baths
South Quay Plaza, London E14
London, England · E14
View property listing
Initial Investment
£418,250First YearProfit From Rental Income
£90,031
↗ 22%After 5 Years
Change In Property Value
£122,842
↗ 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 | £76,128 | £77,270 | £79,202 | £81,182 | £83,617 | £397,398 |
| Total Expenses | £56,826 | £56,986 | £57,222 | £57,464 | £57,750 | £286,249 |
| Profit Before Tax | £19,302 | £20,284 | £21,979 | £23,717 | £25,867 | £111,149 |
| Profit After Tax | £15,635 | £16,430 | £17,803 | £19,211 | £20,952 | £90,031 |
| Change In Property Value | £12 | £12 | £23,800 | £42,484 | £56,534 | £122,842 |
| Net Return | £15,646 | £16,442 | £41,604 | £61,695 | £77,486 | £212,873 |
| 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