Flat E14 2 beds 1 bath

Parkview Apartments, Langdon Park E14

London, England · E14

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£23,813

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£40,259

↗ 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	£24,948	£25,322	£25,955	£26,604	£27,402	£130,232
Total Expenses	£19,968	£20,051	£20,158	£20,266	£20,389	£100,833
Profit Before Tax	£4,980	£5,271	£5,798	£6,338	£7,013	£29,399
Profit After Tax	£4,034	£4,269	£4,696	£5,134	£5,681	£23,813
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£4,038	£4,273	£12,496	£19,057	£24,209	£64,073
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change