Flat
E14
1 bed
1 bath
50 Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£192,375First YearProfit From Rental Income
£39,735
↗ 21%After 5 Years
Change In Property Value
£60,131
↗ 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 | £37,260 | £37,819 | £38,764 | £39,733 | £40,925 | £194,502 |
| Total Expenses | £28,837 | £28,939 | £29,076 | £29,217 | £29,379 | £145,447 |
| Profit Before Tax | £8,423 | £8,880 | £9,688 | £10,517 | £11,547 | £49,055 |
| Profit After Tax | £6,823 | £7,193 | £7,848 | £8,518 | £9,353 | £39,735 |
| Change In Property Value | £6 | £6 | £11,650 | £20,796 | £27,673 | £60,131 |
| Net Return | £6,829 | £7,199 | £19,498 | £29,314 | £37,026 | £99,865 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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