Flat
E14
3 beds
2 baths
Lincoln Plaza, London E14
London, England · E14
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£56,945
↗ 21%After 5 Years
Change In Property Value
£81,551
↗ 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 | £50,544 | £51,302 | £52,585 | £53,899 | £55,516 | £263,847 |
| Total Expenses | £38,398 | £38,519 | £38,691 | £38,866 | £39,070 | £193,544 |
| Profit Before Tax | £12,146 | £12,783 | £13,894 | £15,033 | £16,446 | £70,302 |
| Profit After Tax | £9,839 | £10,354 | £11,254 | £12,177 | £13,321 | £56,945 |
| Change In Property Value | £8 | £8 | £15,800 | £28,204 | £37,531 | £81,551 |
| Net Return | £9,846 | £10,362 | £27,054 | £40,381 | £50,852 | £138,495 |
| 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