Flat
E14
2 beds
1 bath
Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£20,830
↗ 13%After 5 Years
Change In Property Value
£64,749
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,132 | £24,494 | £24,861 | £25,483 | £26,120 | £125,090 |
| Total Expenses | £19,696 | £19,783 | £19,860 | £19,964 | £20,071 | £99,374 |
| Profit Before Tax | £4,436 | £4,711 | £5,001 | £5,519 | £6,049 | £25,716 |
| Profit After Tax | £3,593 | £3,816 | £4,051 | £4,470 | £4,900 | £20,830 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £3,598 | £13,316 | £21,009 | £27,036 | £20,621 | £85,579 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change