Flat E14 0 beds 2 baths

50 Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£296,500First Year

Profit From Rental Income

After 5 Years

£45,778

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£119,956

↗ 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	£44,700	£45,370	£46,051	£47,202	£48,382	£231,706
Total Expenses	£34,784	£34,901	£35,010	£35,167	£35,328	£175,190
Profit Before Tax	£9,916	£10,469	£11,041	£12,035	£13,055	£56,516
Profit After Tax	£8,032	£8,480	£8,943	£9,749	£10,574	£45,778
Change In Property Value	£9	£17,600	£31,416	£41,806	£29,125	£119,956
Net Return	£8,041	£26,080	£40,359	£51,555	£39,699	£165,735
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