Flat
E14
0 beds
1 bath
Pan Peninsula Square, London E14
London, England · E14
View property listing
Initial Investment
£99,800First YearProfit From Rental Income
£17,893
↗ 18%After 5 Years
Change In Property Value
£32,827
↗ 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 | £20,352 | £20,657 | £21,174 | £21,703 | £22,354 | £106,240 |
| Total Expenses | £16,652 | £16,728 | £16,823 | £16,920 | £17,028 | £84,151 |
| Profit Before Tax | £3,700 | £3,929 | £4,351 | £4,783 | £5,327 | £22,090 |
| Profit After Tax | £2,997 | £3,182 | £3,524 | £3,874 | £4,315 | £17,893 |
| Change In Property Value | £3 | £3 | £6,360 | £11,353 | £15,107 | £32,827 |
| Net Return | £3,000 | £3,186 | £9,884 | £15,227 | £19,422 | £50,719 |
| 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