Flat E14 2 beds 2 baths

10 Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£354,250First Year

Profit From Rental Income

After 5 Years

£55,027

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£140,403

↗ 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	£52,320	£53,105	£53,901	£55,249	£56,630	£271,205
Total Expenses	£40,372	£40,501	£40,621	£40,798	£40,979	£203,271
Profit Before Tax	£11,948	£12,604	£13,280	£14,451	£15,651	£67,934
Profit After Tax	£9,678	£10,209	£10,757	£11,705	£12,678	£55,027
Change In Property Value	£10	£20,600	£36,771	£48,932	£34,089	£140,403
Net Return	£9,688	£30,810	£47,528	£60,637	£46,767	£195,430
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