Flat E14 3 beds 2 baths

3 Dollar Bay Place, London E14

London, England · E14

Initial Investment

First Year

£303,499First Year

Profit From Rental Income

After 5 Years

£47,027

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£122,683

↗ 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	£45,720	£46,406	£47,102	£48,279	£49,486	£236,994
Total Expenses	£35,529	£35,648	£35,759	£35,918	£36,082	£178,936
Profit Before Tax	£10,191	£10,758	£11,343	£12,361	£13,405	£58,058
Profit After Tax	£8,254	£8,714	£9,188	£10,013	£10,858	£47,027
Change In Property Value	£9	£18,000	£32,130	£42,756	£29,787	£122,683
Net Return	£8,263	£26,714	£41,318	£52,769	£40,645	£169,709
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	17%	13%	56%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change