Flat
E14
2 beds
0 baths
Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£326,250First YearProfit From Rental Income
£50,726
↗ 16%After 5 Years
Change In Property Value
£130,861
↗ 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 | £48,768 | £49,500 | £50,242 | £51,498 | £52,786 | £252,793 |
| Total Expenses | £37,765 | £37,888 | £38,003 | £38,171 | £38,342 | £190,169 |
| Profit Before Tax | £11,003 | £11,612 | £12,239 | £13,327 | £14,443 | £62,624 |
| Profit After Tax | £8,913 | £9,405 | £9,913 | £10,795 | £11,699 | £50,726 |
| Change In Property Value | £10 | £19,200 | £34,272 | £45,607 | £31,773 | £130,861 |
| Net Return | £8,922 | £28,606 | £44,186 | £56,402 | £43,472 | £181,587 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 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