Flat
E14
2 beds
2 baths
222 Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£45,478
↗ 15%After 5 Years
Change In Property Value
£119,275
↗ 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 | £44,448 | £45,115 | £45,791 | £46,936 | £48,110 | £230,400 |
| Total Expenses | £34,598 | £34,715 | £34,823 | £34,980 | £35,140 | £174,255 |
| Profit Before Tax | £9,850 | £10,400 | £10,968 | £11,957 | £12,970 | £56,145 |
| Profit After Tax | £7,979 | £8,424 | £8,884 | £9,685 | £10,506 | £45,478 |
| Change In Property Value | £9 | £17,500 | £31,238 | £41,569 | £28,959 | £119,275 |
| Net Return | £7,987 | £25,924 | £40,122 | £51,253 | £39,465 | £164,752 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 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