Flat
E14
1 bed
1 bath
Tequila Wharf, Commercial Road E14
London, England · E14
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£16,363
↗ 18%After 5 Years
Change In Property Value
£30,963
↗ 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 | £19,188 | £19,476 | £19,963 | £20,462 | £21,076 | £100,164 |
| Total Expenses | £15,819 | £15,894 | £15,986 | £16,080 | £16,184 | £79,962 |
| Profit Before Tax | £3,369 | £3,582 | £3,977 | £4,382 | £4,892 | £20,202 |
| Profit After Tax | £2,729 | £2,901 | £3,221 | £3,550 | £3,963 | £16,363 |
| Change In Property Value | £3 | £3 | £5,999 | £10,708 | £14,250 | £30,963 |
| Net Return | £2,732 | £2,904 | £9,220 | £14,258 | £18,212 | £47,327 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| 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