Flat
E5
2 beds
2 baths
Essex Wharf, London E5
London, England · E5
View property listing
Initial Investment
£198,150First YearProfit From Rental Income
£42,472
↗ 21%After 5 Years
Change In Property Value
£61,834
↗ 10%After 5 Years
Return On Investment
53%
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 | £38,676 | £39,256 | £40,238 | £41,243 | £42,481 | £201,894 |
| Total Expenses | £29,633 | £29,737 | £29,878 | £30,023 | £30,189 | £149,459 |
| Profit Before Tax | £9,043 | £9,519 | £10,360 | £11,221 | £12,292 | £52,435 |
| Profit After Tax | £7,325 | £7,711 | £8,391 | £9,089 | £9,956 | £42,472 |
| Change In Property Value | £6 | £6 | £11,980 | £21,385 | £28,457 | £61,834 |
| Net Return | £7,331 | £7,717 | £20,371 | £30,474 | £38,413 | £104,306 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change