Flat
E14
2 beds
2 baths
The Langdon, Poplar E14
London, England · E14
View property listing
Initial Investment
£200,250First YearProfit From Rental Income
£41,599
↗ 21%After 5 Years
Change In Property Value
£62,453
↗ 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 | £38,700 | £39,280 | £40,263 | £41,269 | £42,507 | £202,019 |
| Total Expenses | £29,873 | £29,977 | £30,119 | £30,263 | £30,430 | £150,662 |
| Profit Before Tax | £8,827 | £9,303 | £10,144 | £11,006 | £12,078 | £51,357 |
| Profit After Tax | £7,150 | £7,535 | £8,217 | £8,915 | £9,783 | £41,599 |
| Change In Property Value | £6 | £6 | £12,100 | £21,599 | £28,742 | £62,453 |
| Net Return | £7,156 | £7,542 | £20,317 | £30,514 | £38,525 | £104,053 |
| 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