Flat E14 2 beds 2 baths

London E14

London, England · E14

Initial Investment

First Year

£392,250First Year

Profit From Rental Income

After 5 Years

£60,922

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£153,353

↗ 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	£57,156	£58,013	£58,884	£60,356	£61,865	£296,273
Total Expenses	£43,912	£44,048	£44,176	£44,365	£44,559	£221,061
Profit Before Tax	£13,244	£13,965	£14,707	£15,990	£17,306	£75,212
Profit After Tax	£10,727	£11,312	£11,913	£12,952	£14,018	£60,922
Change In Property Value	£11	£22,500	£40,163	£53,445	£37,234	£153,353
Net Return	£10,739	£33,812	£52,076	£66,398	£51,251	£214,275
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