Flat E14 2 beds 2 baths

41 Millharbour, South Quay, London E14

London, England · E14

Initial Investment

First Year

£205,500First Year

Profit From Rental Income

After 5 Years

£42,934

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£64,002

↗ 10%After 5 Years

Return On Investment

52%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,684	£40,279	£41,286	£42,318	£43,588	£207,156
Total Expenses	£30,567	£30,672	£30,816	£30,963	£31,133	£154,151
Profit Before Tax	£9,117	£9,607	£10,470	£11,355	£12,455	£53,004
Profit After Tax	£7,385	£7,782	£8,481	£9,198	£10,089	£42,934
Change In Property Value	£6	£6	£12,400	£22,134	£29,455	£64,002
Net Return	£7,391	£7,788	£20,881	£31,332	£39,543	£106,935
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change