Flat E14 1 bed 1 bath

City Island Way, London E14

London, England · E14

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£25,025

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 10%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,700	£30,145	£30,899	£31,672	£32,622	£155,038
Total Expenses	£24,609	£24,700	£24,818	£24,939	£25,077	£124,143
Profit Before Tax	£5,091	£5,446	£6,081	£6,732	£7,545	£30,895
Profit After Tax	£4,124	£4,411	£4,926	£5,453	£6,111	£25,025
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£4,129	£4,416	£14,826	£23,125	£29,628	£76,123
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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