Flat
E14
2 beds
2 baths
Wardian, Ward Place, London E14
London, England · E14
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£86,731
↗ 22%After 5 Years
Change In Property Value
£118,713
↗ 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 | £73,572 | £74,676 | £76,542 | £78,456 | £80,810 | £384,056 |
| Total Expenses | £54,983 | £55,140 | £55,369 | £55,605 | £55,883 | £276,980 |
| Profit Before Tax | £18,589 | £19,536 | £21,173 | £22,851 | £24,927 | £107,076 |
| Profit After Tax | £15,057 | £15,824 | £17,150 | £18,510 | £20,191 | £86,731 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £15,068 | £15,835 | £40,151 | £59,565 | £74,824 | £205,444 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change