Flat E14 1 bed 1 bath

Burrells Wharf Square, London E14

London, England · E14

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£20,514

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 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	£22,392	£22,728	£23,296	£23,878	£24,595	£116,889
Total Expenses	£18,125	£18,205	£18,305	£18,407	£18,521	£91,563
Profit Before Tax	£4,267	£4,523	£4,991	£5,472	£6,074	£25,326
Profit After Tax	£3,456	£3,664	£4,043	£4,432	£4,920	£20,514
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,459	£3,667	£11,043	£16,927	£21,547	£56,644
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
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