Flat
E14
2 beds
2 baths
Charrington Tower, New Providence Wharf, London E14
London, England · E14
View property listing
Initial Investment
£219,500First YearProfit From Rental Income
£46,142
↗ 21%After 5 Years
Change In Property Value
£68,131
↗ 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 | £42,216 | £42,849 | £43,920 | £45,018 | £46,369 | £220,373 |
| Total Expenses | £32,407 | £32,516 | £32,667 | £32,820 | £32,998 | £163,408 |
| Profit Before Tax | £9,809 | £10,333 | £11,254 | £12,198 | £13,371 | £56,965 |
| Profit After Tax | £7,945 | £8,370 | £9,116 | £9,881 | £10,831 | £46,142 |
| Change In Property Value | £7 | £7 | £13,200 | £23,562 | £31,355 | £68,131 |
| Net Return | £7,952 | £8,376 | £22,316 | £33,443 | £42,186 | £114,273 |
| 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