Flat
E14
1 bed
1 bath
50 Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£210,032First YearProfit From Rental Income
£43,912
↗ 21%After 5 Years
Change In Property Value
£65,339
↗ 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 | £40,488 | £41,095 | £42,123 | £43,176 | £44,471 | £211,353 |
| Total Expenses | £31,161 | £31,268 | £31,414 | £31,563 | £31,735 | £157,140 |
| Profit Before Tax | £9,327 | £9,827 | £10,709 | £11,613 | £12,736 | £54,213 |
| Profit After Tax | £7,555 | £7,960 | £8,674 | £9,407 | £10,316 | £43,912 |
| Change In Property Value | £6 | £6 | £12,659 | £22,597 | £30,070 | £65,339 |
| Net Return | £7,561 | £7,967 | £21,334 | £32,003 | £40,386 | £109,251 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change