Flat E14 0 beds 0 baths

4 Beaufort Court, Admirals Way, London E14

London, England · E14

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£84,020

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£204,471

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£76,200	£77,343	£78,503	£80,466	£82,477	£394,989
Total Expenses	£57,883	£58,047	£58,204	£58,442	£58,686	£291,261
Profit Before Tax	£18,318	£19,296	£20,299	£22,024	£23,792	£103,729
Profit After Tax	£14,837	£15,630	£16,442	£17,839	£19,271	£84,020
Change In Property Value	£15	£30,000	£53,551	£71,260	£49,645	£204,471
Net Return	£14,852	£45,630	£69,993	£89,100	£68,916	£288,491
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	8%	13%	16%	13%	53%

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