Flat E14 2 beds 2 baths

Conrad House, Victory Place E14

London, England · E14

Initial Investment

First Year

£202,000First Year

Profit From Rental Income

After 5 Years

£42,075

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£62,969

↗ 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	£39,036	£39,622	£40,612	£41,627	£42,876	£203,773
Total Expenses	£30,105	£30,210	£30,352	£30,497	£30,665	£151,829
Profit Before Tax	£8,931	£9,412	£10,260	£11,130	£12,211	£51,944
Profit After Tax	£7,234	£7,623	£8,311	£9,015	£9,891	£42,075
Change In Property Value	£6	£6	£12,200	£21,777	£28,980	£62,969
Net Return	£7,240	£7,630	£20,511	£30,793	£38,871	£105,044
Return From Rental Income (%)	4%	4%	4%	4%	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