Flat E14 2 beds 1 bath

Horseshoe Close, Isle Of Dogs, London E14

London, England · E14

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£21,327

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 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	£23,028	£23,373	£23,958	£24,557	£25,293	£120,209
Total Expenses	£18,586	£18,666	£18,768	£18,871	£18,988	£93,879
Profit Before Tax	£4,442	£4,707	£5,190	£5,685	£6,306	£26,330
Profit After Tax	£3,598	£3,813	£4,204	£4,605	£5,108	£21,327
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£3,602	£3,816	£11,404	£17,457	£22,210	£58,490
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	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