Flat E14 1 bed 1 bath

London E14

London, England · E14

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£8,785

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£38,168

↗ 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	£14,220	£14,433	£14,650	£15,016	£15,391	£73,711
Total Expenses	£12,431	£12,502	£12,565	£12,643	£12,724	£62,865
Profit Before Tax	£1,789	£1,931	£2,085	£2,373	£2,668	£10,845
Profit After Tax	£1,449	£1,564	£1,689	£1,922	£2,161	£8,785
Change In Property Value	£3	£5,600	£9,996	£13,302	£9,267	£38,168
Net Return	£1,452	£7,164	£11,685	£15,224	£11,428	£46,953
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	14%	18%	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