Flat
E14
1 bed
1 bath
Manilla Street, Docklands, London E14
London, England · E14
View property listing
Initial Investment
£40,375First YearProfit From Rental Income
£2,417
↗ 6%After 5 Years
Change In Property Value
£13,549
↗ 10%After 5 Years
Return On Investment
40%
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 | £8,400 | £8,526 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £8,047 | £8,106 | £8,170 | £8,236 | £8,305 | £40,865 |
| Profit Before Tax | £353 | £420 | £569 | £722 | £921 | £2,984 |
| Profit After Tax | £286 | £340 | £461 | £585 | £746 | £2,417 |
| Change In Property Value | £1 | £1 | £2,625 | £4,686 | £6,235 | £13,549 |
| Net Return | £287 | £342 | £3,086 | £5,270 | £6,981 | £15,966 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change