Flat
E14
1 bed
1 bath
Skysail Building, London E14
London, England · E14
View property listing
Initial Investment
£89,825First YearProfit From Rental Income
£15,531
↗ 17%After 5 Years
Change In Property Value
£29,885
↗ 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 | £18,528 | £18,806 | £19,276 | £19,758 | £20,351 | £96,719 |
| Total Expenses | £15,339 | £15,413 | £15,502 | £15,595 | £15,696 | £77,545 |
| Profit Before Tax | £3,189 | £3,393 | £3,774 | £4,163 | £4,654 | £19,174 |
| Profit After Tax | £2,583 | £2,749 | £3,057 | £3,372 | £3,770 | £15,531 |
| Change In Property Value | £3 | £3 | £5,790 | £10,335 | £13,753 | £29,885 |
| Net Return | £2,586 | £2,752 | £8,847 | £13,708 | £17,523 | £45,416 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change