Flat
E14
1 bed
1 bath
Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£34,379
↗ 15%After 5 Years
Change In Property Value
£94,738
↗ 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 | £35,304 | £35,834 | £36,371 | £37,280 | £38,212 | £183,001 |
| Total Expenses | £27,892 | £27,995 | £28,090 | £28,222 | £28,358 | £140,558 |
| Profit Before Tax | £7,412 | £7,839 | £8,281 | £9,058 | £9,854 | £42,444 |
| Profit After Tax | £6,004 | £6,349 | £6,708 | £7,337 | £7,982 | £34,379 |
| Change In Property Value | £7 | £13,900 | £24,812 | £33,017 | £23,002 | £94,738 |
| Net Return | £6,011 | £20,249 | £31,520 | £40,354 | £30,984 | £129,118 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 3% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change