Flat E14 3 beds 2 baths

St. Davids Square, London E14

London, England · E14

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£45,420

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£41,604	£42,228	£43,284	£44,366	£45,697	£217,179
Total Expenses	£31,949	£32,058	£32,206	£32,358	£32,534	£161,105
Profit Before Tax	£9,655	£10,171	£11,078	£12,008	£13,163	£56,074
Profit After Tax	£7,820	£8,238	£8,973	£9,726	£10,662	£45,420
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£7,827	£8,245	£21,973	£32,932	£41,542	£112,518
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