Flat
E14
0 beds
1 bath
Bridgewater House, London City Island, London E14
London, England · E14
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£23,859
↗ 19%After 5 Years
Change In Property Value
£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 | £24,960 | £25,334 | £25,968 | £26,617 | £27,415 | £130,295 |
| Total Expenses | £19,969 | £20,053 | £20,159 | £20,268 | £20,390 | £100,839 |
| Profit Before Tax | £4,991 | £5,282 | £5,809 | £6,349 | £7,025 | £29,456 |
| Profit After Tax | £4,043 | £4,278 | £4,705 | £5,143 | £5,690 | £23,859 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £4,046 | £4,282 | £12,505 | £19,066 | £24,218 | £64,118 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change