Flat
E14
1 bed
1 bath
Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£27,928
↗ 14%After 5 Years
Change In Property Value
£80,425
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,976 | £30,426 | £30,882 | £31,654 | £32,445 | £155,383 |
| Total Expenses | £23,981 | £24,076 | £24,162 | £24,281 | £24,403 | £120,904 |
| Profit Before Tax | £5,995 | £6,350 | £6,720 | £7,373 | £8,042 | £34,479 |
| Profit After Tax | £4,856 | £5,143 | £5,443 | £5,972 | £6,514 | £27,928 |
| Change In Property Value | £6 | £11,800 | £21,063 | £28,029 | £19,527 | £80,425 |
| Net Return | £4,862 | £16,943 | £26,506 | £34,001 | £26,041 | £108,354 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change