Flat
E14
3 beds
0 baths
Indescon Square, London E14
London, England · E14
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£95,003
↗ 21%After 5 Years
Change In Property Value
£129,036
↗ 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 | £79,968 | £81,168 | £83,197 | £85,277 | £87,835 | £417,444 |
| Total Expenses | £59,591 | £59,757 | £60,002 | £60,254 | £60,553 | £300,156 |
| Profit Before Tax | £20,377 | £21,411 | £23,194 | £25,022 | £27,282 | £117,287 |
| Profit After Tax | £16,506 | £17,343 | £18,787 | £20,268 | £22,099 | £95,003 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £16,518 | £17,355 | £43,788 | £64,894 | £81,483 | £224,038 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change