Flat E14 1 bed 1 bath

East India Dock Road, London E14

London, England · E14

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£13,485

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£27,356

↗ 10%After 5 Years

Return On Investment

50%

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	£16,956	£17,210	£17,641	£18,082	£18,624	£88,513
Total Expenses	£14,209	£14,281	£14,367	£14,455	£14,552	£71,864
Profit Before Tax	£2,747	£2,929	£3,274	£3,627	£4,072	£16,649
Profit After Tax	£2,225	£2,373	£2,652	£2,938	£3,299	£13,485
Change In Property Value	£3	£3	£5,300	£9,461	£12,589	£27,356
Net Return	£2,227	£2,375	£7,952	£12,398	£15,888	£40,841
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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