Flat
E14
2 beds
2 baths
Heron Wharf E14
London, England · E14
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£40,018
↗ 21%After 5 Years
Change In Property Value
£60,389
↗ 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 | £37,440 | £38,002 | £38,952 | £39,925 | £41,123 | £195,442 |
| Total Expenses | £28,954 | £29,056 | £29,194 | £29,335 | £29,498 | £146,037 |
| Profit Before Tax | £8,486 | £8,946 | £9,758 | £10,590 | £11,626 | £49,405 |
| Profit After Tax | £6,874 | £7,246 | £7,904 | £8,578 | £9,417 | £40,018 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £6,880 | £7,252 | £19,604 | £29,463 | £37,209 | £100,407 |
| 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