Flat
E14
2 beds
2 baths
Apollo Building, Isle Of Dogs, London E14
London, England · E14
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£32,085
↗ 20%After 5 Years
Change In Property Value
£50,582
↗ 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 | £31,344 | £31,814 | £32,610 | £33,425 | £34,427 | £163,620 |
| Total Expenses | £24,575 | £24,668 | £24,791 | £24,916 | £25,059 | £124,009 |
| Profit Before Tax | £6,769 | £7,146 | £7,819 | £8,509 | £9,369 | £39,611 |
| Profit After Tax | £5,483 | £5,788 | £6,333 | £6,892 | £7,588 | £32,085 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £5,488 | £5,793 | £16,133 | £24,385 | £30,867 | £82,667 |
| 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