Flat E14 2 beds 2 baths

Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£303,482First Year

Profit From Rental Income

After 5 Years

£47,033

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£122,676

↗ 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	£35,528	£35,646	£35,757	£35,917	£36,080	£178,928
Profit Before Tax	£10,192	£10,759	£11,345	£12,363	£13,406	£58,065
Profit After Tax	£8,256	£8,715	£9,189	£10,014	£10,859	£47,033
Change In Property Value	£9	£17,999	£32,129	£42,754	£29,785	£122,676
Net Return	£8,265	£26,714	£41,318	£52,768	£40,644	£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