Flat E14 2 beds 2 baths

Wheat Sheaf Close, Isle Of Dogs, London E14

London, England · E14

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£25,486

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£42,324

↗ 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	£26,232	£26,625	£27,291	£27,973	£28,813	£136,935
Total Expenses	£20,890	£20,975	£21,085	£21,197	£21,323	£105,470
Profit Before Tax	£5,342	£5,650	£6,206	£6,776	£7,489	£31,464
Profit After Tax	£4,327	£4,577	£5,027	£5,489	£6,066	£25,486
Change In Property Value	£4	£4	£8,200	£14,637	£19,478	£42,324
Net Return	£4,331	£4,581	£13,227	£20,126	£25,544	£67,810
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change