Flat
E14
2 beds
2 baths
Chorley Court E14
London, England · E14
View property listing
Initial Investment
£37,750First YearProfit From Rental Income
£1,677
↗ 4%After 5 Years
Change In Property Value
£12,645
↗ 10%After 5 Years
Return On Investment
38%
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 | £7,836 | £7,954 | £8,152 | £8,356 | £8,607 | £40,905 |
| Total Expenses | £7,644 | £7,702 | £7,764 | £7,829 | £7,896 | £38,835 |
| Profit Before Tax | £192 | £252 | £388 | £528 | £711 | £2,070 |
| Profit After Tax | £156 | £204 | £314 | £427 | £576 | £1,677 |
| Change In Property Value | £1 | £1 | £2,450 | £4,373 | £5,820 | £12,645 |
| Net Return | £157 | £205 | £2,764 | £4,801 | £6,395 | £14,322 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 4% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change