Flat E14 2 beds 2 baths

Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£332,250First Year

Profit From Rental Income

After 5 Years

£51,673

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£132,906

↗ 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	£49,536	£50,279	£51,033	£52,309	£53,617	£256,774
Total Expenses	£38,324	£38,449	£38,565	£38,734	£38,908	£192,980
Profit Before Tax	£11,212	£11,831	£12,468	£13,575	£14,709	£63,794
Profit After Tax	£9,082	£9,583	£10,099	£10,996	£11,914	£51,673
Change In Property Value	£10	£19,500	£34,808	£46,319	£32,269	£132,906
Net Return	£9,091	£29,083	£44,907	£57,315	£44,183	£184,580
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
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