Flat E14 0 beds 1 bath

1 Pan Peninsula Square, London E14

London, England · E14

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£14,299

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

50%

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	£17,592	£17,856	£18,302	£18,760	£19,323	£91,833
Total Expenses	£14,670	£14,742	£14,830	£14,919	£15,018	£74,180
Profit Before Tax	£2,922	£3,114	£3,472	£3,840	£4,304	£17,653
Profit After Tax	£2,367	£2,522	£2,813	£3,111	£3,486	£14,299
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£2,370	£2,525	£8,313	£12,928	£16,551	£42,687
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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