Flat E14 1 bed 1 bath

67 Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£238,050First Year

Profit From Rental Income

After 5 Years

£50,549

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£73,602

↗ 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	£45,612	£46,296	£47,454	£48,640	£50,099	£238,101
Total Expenses	£34,849	£34,964	£35,123	£35,285	£35,474	£175,695
Profit Before Tax	£10,763	£11,332	£12,331	£13,355	£14,625	£62,406
Profit After Tax	£8,718	£9,179	£9,988	£10,817	£11,847	£50,549
Change In Property Value	£7	£7	£14,260	£25,455	£33,873	£73,602
Net Return	£8,725	£9,186	£24,248	£36,272	£45,719	£124,151
Return From Rental Income (%)	4%	4%	4%	5%	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