Flat E14 2 beds 2 baths

Admirals Way, London E14

London, England · E14

Initial Investment

First Year

£287,750First Year

Profit From Rental Income

After 5 Years

£62,301

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£88,260

↗ 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	£54,696	£55,516	£56,904	£58,327	£60,077	£285,521
Total Expenses	£41,392	£41,520	£41,702	£41,888	£42,105	£208,606
Profit Before Tax	£13,304	£13,997	£15,203	£16,439	£17,971	£76,915
Profit After Tax	£10,776	£11,337	£12,314	£13,316	£14,557	£62,301
Change In Property Value	£9	£9	£17,100	£30,524	£40,619	£88,260
Net Return	£10,785	£11,346	£29,415	£43,840	£55,176	£150,561
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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