Flat
E14
1 bed
1 bath
Pomfret Place E14
London, England · E14
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£24,681
↗ 19%After 5 Years
Change In Property Value
£41,286
↗ 10%After 5 Years
Return On Investment
51%
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 | £25,596 | £25,980 | £26,629 | £27,295 | £28,114 | £133,615 |
| Total Expenses | £20,428 | £20,512 | £20,620 | £20,730 | £20,855 | £103,145 |
| Profit Before Tax | £5,168 | £5,468 | £6,010 | £6,565 | £7,259 | £30,470 |
| Profit After Tax | £4,186 | £4,429 | £4,868 | £5,317 | £5,880 | £24,681 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £4,190 | £4,433 | £12,867 | £19,596 | £24,881 | £65,967 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change