Flat E14 2 beds 0 baths

7 Turnberry Quay, London E14

London, England · E14

Initial Investment

First Year

£44,200First Year

Profit From Rental Income

After 5 Years

£3,474

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£14,865

↗ 10%After 5 Years

Return On Investment

41%

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	£9,216	£9,354	£9,588	£9,828	£10,123	£48,109
Total Expenses	£8,635	£8,695	£8,761	£8,829	£8,901	£43,820
Profit Before Tax	£581	£660	£827	£999	£1,222	£4,289
Profit After Tax	£471	£534	£670	£809	£990	£3,474
Change In Property Value	£1	£1	£2,880	£5,141	£6,841	£14,865
Net Return	£472	£536	£3,550	£5,950	£7,831	£18,339
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	18%	41%

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