Flat
E14
2 beds
1 bath
The Langdon, Poplar E14
London, England · E14
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£36,627
↗ 20%After 5 Years
Change In Property Value
£56,260
↗ 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 | £34,860 | £35,383 | £36,267 | £37,174 | £38,289 | £181,974 |
| Total Expenses | £27,109 | £27,207 | £27,339 | £27,473 | £27,627 | £136,755 |
| Profit Before Tax | £7,751 | £8,176 | £8,929 | £9,701 | £10,662 | £45,219 |
| Profit After Tax | £6,278 | £6,622 | £7,232 | £7,858 | £8,636 | £36,627 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £6,284 | £6,628 | £18,133 | £27,315 | £34,528 | £92,887 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| 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