Flat E14 2 beds 2 baths

London E14

London, England · E14

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£62,425

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£156,761

↗ 14%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£58,416	£59,292	£60,182	£61,686	£63,228	£302,804
Total Expenses	£44,843	£44,980	£45,110	£45,303	£45,500	£225,736
Profit Before Tax	£13,573	£14,312	£15,071	£16,383	£17,729	£77,068
Profit After Tax	£10,994	£11,593	£12,208	£13,271	£14,360	£62,425
Change In Property Value	£12	£23,000	£41,055	£54,633	£38,061	£156,761
Net Return	£11,006	£34,593	£53,263	£67,904	£52,421	£219,187
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	13%	17%	13%	54%

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