Flat
E14
1 bed
1 bath
Limehouse Waterside & Marina, London E14
London, England · E14
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£9,756
↗ 15%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
48%
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 | £14,076 | £14,287 | £14,644 | £15,010 | £15,461 | £73,479 |
| Total Expenses | £12,136 | £12,203 | £12,282 | £12,362 | £12,450 | £61,434 |
| Profit Before Tax | £1,940 | £2,084 | £2,362 | £2,648 | £3,011 | £12,045 |
| Profit After Tax | £1,571 | £1,688 | £1,914 | £2,145 | £2,439 | £9,756 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £1,574 | £1,690 | £6,314 | £9,999 | £12,890 | £32,467 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change