Flat
E14
1 bed
1 bath
Plimsoll Close, London E14
London, England · E14
View property listing
Initial Investment
£89,650First YearProfit From Rental Income
£15,474
↗ 17%After 5 Years
Change In Property Value
£29,833
↗ 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 | £18,492 | £18,769 | £19,239 | £19,720 | £20,311 | £96,531 |
| Total Expenses | £15,315 | £15,389 | £15,479 | £15,571 | £15,673 | £77,427 |
| Profit Before Tax | £3,177 | £3,380 | £3,760 | £4,149 | £4,638 | £19,104 |
| Profit After Tax | £2,573 | £2,738 | £3,045 | £3,360 | £3,757 | £15,474 |
| Change In Property Value | £3 | £3 | £5,780 | £10,318 | £13,730 | £29,833 |
| Net Return | £2,576 | £2,741 | £8,825 | £13,678 | £17,487 | £45,307 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change