Flat E14 2 beds 2 baths

Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£428,250First Year

Profit From Rental Income

After 5 Years

£92,087

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£125,423

↗ 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	£77,724	£78,890	£80,862	£82,884	£85,370	£405,730
Total Expenses	£57,978	£58,140	£58,380	£58,626	£58,918	£292,042
Profit Before Tax	£19,746	£20,750	£22,482	£24,257	£26,453	£113,688
Profit After Tax	£15,995	£16,807	£18,210	£19,648	£21,427	£92,087
Change In Property Value	£12	£12	£24,300	£43,376	£57,722	£125,423
Net Return	£16,007	£16,819	£42,511	£63,025	£79,148	£217,510
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	18%	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