Flat E14 3 beds 2 baths

Trafalgar Way, London E14

London, England · E14

Initial Investment

First Year

£263,250First Year

Profit From Rental Income

After 5 Years

£39,928

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£107,007

↗ 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	£39,876	£40,474	£41,081	£42,108	£43,161	£206,701
Total Expenses	£31,245	£31,355	£31,457	£31,601	£31,749	£157,406
Profit Before Tax	£8,631	£9,119	£9,625	£10,507	£11,412	£49,294
Profit After Tax	£6,991	£7,387	£7,796	£8,511	£9,244	£39,928
Change In Property Value	£8	£15,700	£28,025	£37,293	£25,981	£107,007
Net Return	£6,999	£23,087	£35,821	£45,804	£35,225	£146,935
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