Flat
E14
2 beds
1 bath
1 Douglas Path, London E14
London, England · E14
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£28,793
↗ 20%After 5 Years
Change In Property Value
£46,448
↗ 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 | £28,788 | £29,220 | £29,950 | £30,699 | £31,620 | £150,277 |
| Total Expenses | £22,731 | £22,820 | £22,936 | £23,055 | £23,189 | £114,730 |
| Profit Before Tax | £6,057 | £6,400 | £7,015 | £7,645 | £8,431 | £35,547 |
| Profit After Tax | £4,907 | £5,184 | £5,682 | £6,192 | £6,829 | £28,793 |
| Change In Property Value | £4 | £4 | £8,999 | £16,064 | £21,376 | £46,448 |
| Net Return | £4,911 | £5,189 | £14,681 | £22,256 | £28,205 | £75,241 |
| 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