Flat
E14
2 beds
2 baths
Bridgewater House, 96 Lookout Lane E14
London, England · E14
View property listing
Initial Investment
£316,250First YearProfit From Rental Income
£68,945
↗ 22%After 5 Years
Change In Property Value
£96,519
↗ 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 | £59,820 | £60,717 | £62,235 | £63,791 | £65,705 | £312,268 |
| Total Expenses | £45,078 | £45,214 | £45,409 | £45,608 | £45,842 | £227,151 |
| Profit Before Tax | £14,742 | £15,503 | £16,827 | £18,183 | £19,863 | £85,118 |
| Profit After Tax | £11,941 | £12,558 | £13,630 | £14,728 | £16,089 | £68,945 |
| Change In Property Value | £9 | £9 | £18,700 | £33,380 | £44,419 | £96,519 |
| Net Return | £11,950 | £12,567 | £32,330 | £48,108 | £60,508 | £165,464 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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