Flat E14 0 beds 1 bath

Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£212,500First Year

Profit From Rental Income

After 5 Years

£44,515

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£66,066

↗ 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	£40,944	£41,558	£42,597	£43,662	£44,972	£213,733
Total Expenses	£31,486	£31,594	£31,741	£31,891	£32,065	£158,777
Profit Before Tax	£9,458	£9,964	£10,856	£11,771	£12,907	£54,957
Profit After Tax	£7,661	£8,071	£8,794	£9,535	£10,455	£44,515
Change In Property Value	£6	£6	£12,800	£22,848	£30,405	£66,066
Net Return	£7,667	£8,078	£21,594	£32,383	£40,860	£110,581
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