Flat E14 2 beds 2 baths

Vetro, 82 West India Dock Road E14

London, England · E14

Initial Investment

First Year

£472,250First Year

Profit From Rental Income

After 5 Years

£73,223

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£180,616

↗ 14%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£67,308	£68,318	£69,342	£71,076	£72,853	£348,897
Total Expenses	£51,363	£51,514	£51,657	£51,872	£52,093	£258,498
Profit Before Tax	£15,945	£16,804	£17,685	£19,204	£20,760	£90,398
Profit After Tax	£12,916	£13,611	£14,325	£15,555	£16,816	£73,223
Change In Property Value	£13	£26,500	£47,303	£62,947	£43,853	£180,616
Net Return	£12,929	£40,111	£61,628	£78,502	£60,669	£253,839
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	8%	13%	17%	13%	54%

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