Flat
E14
2 beds
2 baths
Heron Wharf, Poplar E14
London, England · E14
View property listing
Initial Investment
£197,625First YearProfit From Rental Income
£41,069
↗ 21%After 5 Years
Change In Property Value
£61,679
↗ 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 | £38,244 | £38,818 | £39,788 | £40,783 | £42,006 | £199,639 |
| Total Expenses | £29,530 | £29,634 | £29,774 | £29,917 | £30,082 | £148,936 |
| Profit Before Tax | £8,714 | £9,184 | £10,015 | £10,866 | £11,924 | £50,703 |
| Profit After Tax | £7,058 | £7,439 | £8,112 | £8,801 | £9,659 | £41,069 |
| Change In Property Value | £6 | £6 | £11,950 | £21,331 | £28,386 | £61,679 |
| Net Return | £7,064 | £7,445 | £20,062 | £30,133 | £38,044 | £102,748 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 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