Flat
E1W
2 beds
2 baths
1 Emery Way, London Dock, Wapping, London E1W
London, England · E1W
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£80,834
↗ 22%After 5 Years
Change In Property Value
£108,390
↗ 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 | £67,800 | £68,817 | £70,537 | £72,301 | £74,470 | £353,925 |
| Total Expenses | £50,439 | £50,586 | £50,801 | £51,022 | £51,281 | £254,130 |
| Profit Before Tax | £17,361 | £18,231 | £19,736 | £21,279 | £23,189 | £99,796 |
| Profit After Tax | £14,063 | £14,767 | £15,986 | £17,236 | £18,783 | £80,834 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £14,073 | £14,777 | £36,987 | £54,722 | £68,666 | £189,224 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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