Flat
E14
1 bed
1 bath
Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£233,150First YearProfit From Rental Income
£34,629
↗ 15%After 5 Years
Change In Property Value
£95,284
↗ 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 | £35,508 | £36,041 | £36,581 | £37,496 | £38,433 | £184,059 |
| Total Expenses | £28,041 | £28,144 | £28,239 | £28,373 | £28,509 | £141,307 |
| Profit Before Tax | £7,467 | £7,896 | £8,342 | £9,123 | £9,924 | £42,752 |
| Profit After Tax | £6,048 | £6,396 | £6,757 | £7,390 | £8,038 | £34,629 |
| Change In Property Value | £7 | £13,980 | £24,955 | £33,207 | £23,134 | £95,284 |
| Net Return | £6,055 | £20,376 | £31,711 | £40,597 | £31,173 | £129,913 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| 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