Flat
E14
2 beds
2 baths
Baltimore Wharf, Millwall E14
London, England · E14
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£115,841
↗ 21%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
50%
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 | £96,000 | £97,440 | £99,876 | £102,373 | £105,444 | £501,133 |
| Total Expenses | £71,113 | £71,303 | £71,589 | £71,883 | £72,232 | £358,119 |
| Profit Before Tax | £24,888 | £26,137 | £28,287 | £30,490 | £33,212 | £143,014 |
| Profit After Tax | £20,159 | £21,171 | £22,912 | £24,697 | £26,901 | £115,841 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £20,174 | £21,186 | £52,913 | £78,248 | £98,163 | £270,684 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change