Flat
E14
2 beds
2 baths
Limehouse Basin, 7 Branch Road E14
London, England · E14
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£35,860
↗ 20%After 5 Years
Change In Property Value
£55,227
↗ 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 | £34,236 | £34,750 | £35,618 | £36,509 | £37,604 | £178,717 |
| Total Expenses | £26,650 | £26,747 | £26,877 | £27,010 | £27,162 | £134,446 |
| Profit Before Tax | £7,586 | £8,002 | £8,741 | £9,499 | £10,442 | £44,271 |
| Profit After Tax | £6,145 | £6,482 | £7,081 | £7,694 | £8,458 | £35,860 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £6,150 | £6,487 | £17,781 | £26,794 | £33,874 | £91,087 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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