Flat
E14
1 bed
1 bath
Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£177,325First YearProfit From Rental Income
£36,187
↗ 20%After 5 Years
Change In Property Value
£55,692
↗ 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 | £34,512 | £35,030 | £35,905 | £36,803 | £37,907 | £180,157 |
| Total Expenses | £26,856 | £26,954 | £27,084 | £27,218 | £27,371 | £135,482 |
| Profit Before Tax | £7,656 | £8,076 | £8,821 | £9,585 | £10,536 | £44,675 |
| Profit After Tax | £6,201 | £6,542 | £7,145 | £7,764 | £8,534 | £36,187 |
| Change In Property Value | £5 | £5 | £10,790 | £19,261 | £25,630 | £55,692 |
| Net Return | £6,207 | £6,547 | £17,935 | £27,025 | £34,165 | £91,879 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| 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