Flat E14 3 beds 2 baths

Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£512,250First Year

Profit From Rental Income

After 5 Years

£79,419

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£194,248

↗ 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	£72,396	£73,482	£74,584	£76,449	£78,360	£375,271
Total Expenses	£55,089	£55,248	£55,399	£55,627	£55,861	£277,223
Profit Before Tax	£17,307	£18,234	£19,185	£20,822	£22,499	£98,048
Profit After Tax	£14,019	£14,770	£15,540	£16,866	£18,224	£79,419
Change In Property Value	£14	£28,500	£50,873	£67,697	£47,163	£194,248
Net Return	£14,033	£43,270	£66,413	£84,563	£65,387	£273,666
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	8%	13%	17%	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