Flat E14 3 beds 2 baths

Defoe House, 123 City Island Way, London, Greater London E14

London, England · E14

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£33,177

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£92,012

↗ 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	£34,296	£34,810	£35,333	£36,216	£37,121	£177,776
Total Expenses	£27,148	£27,249	£27,342	£27,473	£27,606	£136,818
Profit Before Tax	£7,148	£7,561	£7,990	£8,743	£9,516	£40,959
Profit After Tax	£5,790	£6,125	£6,472	£7,082	£7,708	£33,177
Change In Property Value	£7	£13,500	£24,098	£32,067	£22,340	£92,012
Net Return	£5,797	£19,625	£30,570	£39,149	£30,048	£125,189
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
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