Flat E14 3 beds 2 baths

Blackwall Reach, 1A Prestage Way E14

London, England · E14

Initial Investment

First Year

£226,500First Year

Profit From Rental Income

After 5 Years

£47,814

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£70,195

↗ 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	£43,500	£44,152	£45,256	£46,388	£47,779	£227,076
Total Expenses	£33,329	£33,440	£33,594	£33,751	£33,932	£168,046
Profit Before Tax	£10,171	£10,712	£11,663	£12,637	£13,847	£59,030
Profit After Tax	£8,239	£8,677	£9,447	£10,236	£11,216	£47,814
Change In Property Value	£7	£7	£13,600	£24,276	£32,305	£70,195
Net Return	£8,245	£8,684	£23,047	£34,513	£43,521	£118,010
Return From Rental Income (%)	4%	4%	4%	5%	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