Flat
E14
2 beds
2 baths
Flat, Bridgewater House, Lookout Lane, London E14
London, England · E14
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£52,357
↗ 21%After 5 Years
Change In Property Value
£75,873
↗ 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 | £47,016 | £47,721 | £48,914 | £50,137 | £51,641 | £245,430 |
| Total Expenses | £35,863 | £35,979 | £36,142 | £36,308 | £36,501 | £180,792 |
| Profit Before Tax | £11,153 | £11,742 | £12,773 | £13,829 | £15,141 | £64,638 |
| Profit After Tax | £9,034 | £9,511 | £10,346 | £11,202 | £12,264 | £52,357 |
| Change In Property Value | £7 | £7 | £14,700 | £26,240 | £34,918 | £75,873 |
| Net Return | £9,042 | £9,518 | £25,046 | £37,442 | £47,182 | £128,230 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 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