Flat E14 3 beds 2 baths

222 Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£432,250First Year

Profit From Rental Income

After 5 Years

£67,072

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£166,985

↗ 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	£62,232	£63,165	£64,113	£65,716	£67,359	£322,585
Total Expenses	£47,638	£47,781	£47,917	£48,119	£48,326	£239,780
Profit Before Tax	£14,594	£15,385	£16,196	£17,597	£19,033	£82,805
Profit After Tax	£11,821	£12,461	£13,119	£14,254	£15,417	£67,072
Change In Property Value	£12	£24,500	£43,733	£58,196	£40,543	£166,985
Net Return	£11,834	£36,962	£56,852	£72,450	£55,960	£234,057
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	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