Flat
E14
2 beds
2 baths
Heron Wharf E14
London, England · E14
View property listing
Initial Investment
£227,375First YearProfit From Rental Income
£48,006
↗ 21%After 5 Years
Change In Property Value
£70,453
↗ 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 | £43,656 | £44,311 | £45,419 | £46,554 | £47,951 | £227,890 |
| Total Expenses | £33,444 | £33,555 | £33,709 | £33,866 | £34,049 | £168,623 |
| Profit Before Tax | £10,212 | £10,756 | £11,710 | £12,688 | £13,902 | £59,267 |
| Profit After Tax | £8,272 | £8,712 | £9,485 | £10,277 | £11,261 | £48,006 |
| Change In Property Value | £7 | £7 | £13,650 | £24,366 | £32,424 | £70,453 |
| Net Return | £8,279 | £8,719 | £23,135 | £34,643 | £43,684 | £118,460 |
| 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