Flat E14 3 beds 2 baths

Westferry Road, London E14

London, England · E14

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£53,177

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£136,314

↗ 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	£50,796	£51,558	£52,331	£53,640	£54,981	£263,305
Total Expenses	£39,255	£39,381	£39,499	£39,672	£39,849	£197,655
Profit Before Tax	£11,541	£12,177	£12,832	£13,968	£15,132	£65,651
Profit After Tax	£9,349	£9,863	£10,394	£11,314	£12,257	£53,177
Change In Property Value	£10	£20,000	£35,700	£47,507	£33,097	£136,314
Net Return	£9,359	£29,864	£46,094	£58,821	£45,353	£189,491
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	13%	17%	13%	55%

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