Flat E14 2 beds 1 bath

Horseshoe Close, Isle Of Dogs, London E14

London, England · E14

Initial Investment

First Year

£103,125First Year

Profit From Rental Income

After 5 Years

£18,649

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£33,807

↗ 10%After 5 Years

Return On Investment

51%

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	£20,952	£21,266	£21,798	£22,343	£23,013	£109,372
Total Expenses	£17,089	£17,166	£17,262	£17,361	£17,470	£86,348
Profit Before Tax	£3,863	£4,100	£4,536	£4,982	£5,543	£23,024
Profit After Tax	£3,129	£3,321	£3,674	£4,036	£4,490	£18,649
Change In Property Value	£3	£3	£6,550	£11,692	£15,559	£33,807
Net Return	£3,132	£3,324	£10,224	£15,728	£20,048	£52,457
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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