Flat E14 1 bed 1 bath

Blackwall Way, London E14

London, England · E14

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£-7,009

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£8,774

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,320	£4,385	£4,494	£4,607	£4,745	£22,551
Total Expenses	£5,804	£5,857	£5,911	£5,966	£6,022	£29,560
Profit Before Tax	£-1,484	£-1,472	£-1,416	£-1,359	£-1,277	£-7,009
Profit After Tax	£-1,484	£-1,472	£-1,416	£-1,359	£-1,277	£-7,009
Change In Property Value	£1	£1	£1,700	£3,035	£4,038	£8,774
Net Return	£-1,484	£-1,471	£284	£1,675	£2,761	£1,765
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-26%
Total Net Return (%)	-6%	-6%	1%	6%	10%	7%

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