Flat
E14
3 beds
2 baths
Defoe House, 123 City Island Way, London, Greater London E14
London, England · E14
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£47,385
↗ 21%After 5 Years
Change In Property Value
£69,679
↗ 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 | £43,176 | £43,824 | £44,919 | £46,042 | £47,423 | £225,385 |
| Total Expenses | £33,098 | £33,209 | £33,362 | £33,518 | £33,698 | £166,885 |
| Profit Before Tax | £10,078 | £10,615 | £11,558 | £12,525 | £13,725 | £58,500 |
| Profit After Tax | £8,163 | £8,598 | £9,362 | £10,145 | £11,117 | £47,385 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £8,170 | £8,605 | £22,862 | £34,243 | £43,185 | £117,064 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 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