Flat E14 3 beds 2 baths

One Thames Quay, 222 Marsh Wall E14

London, England · E14

Initial Investment

First Year

£432,250First Year

Profit From Rental Income

After 5 Years

£92,946

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£126,455

↗ 10%After 5 Years

Return On Investment

51%

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	£78,372	£79,548	£81,536	£83,575	£86,082	£409,112
Total Expenses	£58,439	£58,603	£58,844	£59,092	£59,386	£294,364
Profit Before Tax	£19,933	£20,945	£22,692	£24,483	£26,696	£114,749
Profit After Tax	£16,146	£16,965	£18,380	£19,831	£21,624	£92,946
Change In Property Value	£12	£12	£24,500	£43,733	£58,197	£126,455
Net Return	£16,158	£16,978	£42,881	£63,564	£79,821	£219,401
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	18%	51%

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