Flat
E14
1 bed
1 bath
44 Stainsby Road, Poplar E14
London, England · E14
View property listing
Initial Investment
£51,250First YearProfit From Rental Income
£5,406
↗ 11%After 5 Years
Change In Property Value
£17,291
↗ 10%After 5 Years
Return On Investment
44%
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 | £10,716 | £10,877 | £11,149 | £11,427 | £11,770 | £55,939 |
| Total Expenses | £9,717 | £9,779 | £9,849 | £9,921 | £9,998 | £49,265 |
| Profit Before Tax | £999 | £1,098 | £1,299 | £1,506 | £1,772 | £6,674 |
| Profit After Tax | £809 | £889 | £1,052 | £1,220 | £1,435 | £5,406 |
| Change In Property Value | £2 | £2 | £3,350 | £5,980 | £7,957 | £17,291 |
| Net Return | £811 | £891 | £4,402 | £7,200 | £9,393 | £22,697 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change