Flat
E14
2 beds
2 baths
Fairmont Avenue, New Providence Wharf E14
London, England · E14
View property listing
Initial Investment
£198,150First YearProfit From Rental Income
£41,193
↗ 21%After 5 Years
Change In Property Value
£61,834
↗ 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 | £38,340 | £38,915 | £39,888 | £40,885 | £42,112 | £200,140 |
| Total Expenses | £29,599 | £29,703 | £29,843 | £29,987 | £30,152 | £149,284 |
| Profit Before Tax | £8,741 | £9,212 | £10,045 | £10,899 | £11,960 | £50,856 |
| Profit After Tax | £7,080 | £7,462 | £8,136 | £8,828 | £9,687 | £41,193 |
| Change In Property Value | £6 | £6 | £11,980 | £21,385 | £28,457 | £61,834 |
| Net Return | £7,086 | £7,468 | £20,117 | £30,213 | £38,144 | £103,027 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 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