Flat
E14
1 bed
1 bath
Heron Wharf, Tower Hamlets E14
London, England · E14
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£30,458
↗ 20%After 5 Years
Change In Property Value
£48,517
↗ 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 | £30,072 | £30,523 | £31,286 | £32,068 | £33,030 | £156,980 |
| Total Expenses | £23,654 | £23,746 | £23,865 | £23,987 | £24,126 | £119,378 |
| Profit Before Tax | £6,418 | £6,778 | £7,421 | £8,081 | £8,905 | £37,602 |
| Profit After Tax | £5,198 | £5,490 | £6,011 | £6,546 | £7,213 | £30,458 |
| Change In Property Value | £5 | £5 | £9,400 | £16,779 | £22,329 | £48,517 |
| Net Return | £5,203 | £5,494 | £15,411 | £23,325 | £29,541 | £78,975 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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