Flat
E14
2 beds
2 baths
Ursula Gould Way, Ingot Tower E14
London, England · E14
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£30,504
↗ 20%After 5 Years
Change In Property Value
£48,517
↗ 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 | £30,084 | £30,535 | £31,299 | £32,081 | £33,044 | £157,043 |
| Total Expenses | £23,656 | £23,747 | £23,866 | £23,988 | £24,127 | £119,384 |
| Profit Before Tax | £6,428 | £6,788 | £7,433 | £8,093 | £8,916 | £37,659 |
| Profit After Tax | £5,207 | £5,499 | £6,020 | £6,555 | £7,222 | £30,504 |
| Change In Property Value | £5 | £5 | £9,400 | £16,779 | £22,329 | £48,517 |
| Net Return | £5,212 | £5,503 | £15,421 | £23,335 | £29,551 | £79,021 |
| 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