Flat
E14
1 bed
1 bath
Homer Drive, London E14
London, England · E14
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£18,074
↗ 18%After 5 Years
Change In Property Value
£33,033
↗ 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 | £20,484 | £20,791 | £21,311 | £21,844 | £22,499 | £106,929 |
| Total Expenses | £16,744 | £16,821 | £16,916 | £17,013 | £17,121 | £84,616 |
| Profit Before Tax | £3,740 | £3,970 | £4,395 | £4,831 | £5,378 | £22,313 |
| Profit After Tax | £3,029 | £3,216 | £3,560 | £3,913 | £4,356 | £18,074 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £3,032 | £3,219 | £9,960 | £15,337 | £19,558 | £51,107 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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