Flat E14 2 beds 2 baths

Narrow Street, London E14

London, England · E14

Initial Investment

First Year

£254,500First Year

Profit From Rental Income

After 5 Years

£54,505

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£78,454

↗ 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	£48,636	£49,366	£50,600	£51,865	£53,421	£253,887
Total Expenses	£37,017	£37,136	£37,302	£37,472	£37,671	£186,597
Profit Before Tax	£11,619	£12,230	£13,298	£14,392	£15,750	£67,290
Profit After Tax	£9,412	£9,906	£10,771	£11,658	£12,758	£54,505
Change In Property Value	£8	£8	£15,200	£27,133	£36,106	£78,454
Net Return	£9,419	£9,914	£25,971	£38,790	£48,863	£132,958
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