Flat E14 3 beds 2 baths

Trinity Buoy Wharf, Orchard Place, London E14

London, England · E14

Initial Investment

First Year

£368,250First Year

Profit From Rental Income

After 5 Years

£79,703

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£109,938

↗ 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	£68,136	£69,158	£70,887	£72,659	£74,839	£355,679
Total Expenses	£51,067	£51,216	£51,432	£51,653	£51,913	£257,281
Profit Before Tax	£17,069	£17,942	£19,455	£21,007	£22,926	£98,399
Profit After Tax	£13,826	£14,533	£15,759	£17,015	£18,570	£79,703
Change In Property Value	£11	£11	£21,300	£38,021	£50,595	£109,938
Net Return	£13,836	£14,544	£37,059	£55,037	£69,165	£189,641
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	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