Flat
E14
2 beds
2 baths
Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£303,482First YearProfit From Rental Income
£66,038
↗ 22%After 5 Years
Change In Property Value
£92,901
↗ 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 | £57,576 | £58,440 | £59,901 | £61,398 | £63,240 | £300,555 |
| Total Expenses | £43,463 | £43,595 | £43,785 | £43,978 | £44,205 | £219,026 |
| Profit Before Tax | £14,113 | £14,844 | £16,116 | £17,420 | £19,035 | £81,528 |
| Profit After Tax | £11,431 | £12,024 | £13,054 | £14,110 | £15,418 | £66,038 |
| Change In Property Value | £9 | £9 | £17,999 | £32,129 | £42,754 | £92,901 |
| Net Return | £11,440 | £12,033 | £31,053 | £46,239 | £58,173 | £158,938 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change