Flat
E14
2 beds
2 baths
Narrow Street, London E14
London, England · E14
View property listing
Initial Investment
£540,250First YearProfit From Rental Income
£115,275
↗ 21%After 5 Years
Change In Property Value
£154,327
↗ 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 | £95,640 | £97,075 | £99,501 | £101,989 | £105,049 | £499,254 |
| Total Expenses | £70,878 | £71,068 | £71,353 | £71,646 | £71,994 | £356,939 |
| Profit Before Tax | £24,762 | £26,007 | £28,148 | £30,343 | £33,054 | £142,314 |
| Profit After Tax | £20,057 | £21,066 | £22,800 | £24,578 | £26,774 | £115,275 |
| Change In Property Value | £15 | £15 | £29,901 | £53,373 | £71,024 | £154,327 |
| Net Return | £20,072 | £21,081 | £52,701 | £77,951 | £97,798 | £269,601 |
| 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