Flat
E14
2 beds
2 baths
Berglen Court, Branch Road, London E14
London, England · E14
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£74,009
↗ 22%After 5 Years
Change In Property Value
£102,712
↗ 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 | £63,684 | £64,639 | £66,255 | £67,912 | £69,949 | £332,439 |
| Total Expenses | £47,845 | £47,987 | £48,191 | £48,401 | £48,647 | £241,070 |
| Profit Before Tax | £15,839 | £16,653 | £18,064 | £19,511 | £21,302 | £91,369 |
| Profit After Tax | £12,830 | £13,489 | £14,632 | £15,804 | £17,255 | £74,009 |
| Change In Property Value | £10 | £10 | £19,900 | £35,522 | £47,270 | £102,712 |
| Net Return | £12,840 | £13,499 | £34,532 | £51,326 | £64,525 | £176,721 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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