Flat E14 0 beds 1 bath

Elite House, Canary Gateway, London E14

London, England · E14

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£-4,965

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£29,420

↗ 10%After 5 Years

Return On Investment

28%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£14,627	£14,693	£14,770	£14,848	£14,933	£73,871
Profit Before Tax	£-1,427	£-1,295	£-1,037	£-772	£-434	£-4,965
Profit After Tax	£-1,427	£-1,295	£-1,037	£-772	£-434	£-4,965
Change In Property Value	£3	£3	£5,700	£10,175	£13,540	£29,420
Net Return	£-1,425	£-1,292	£4,663	£9,403	£13,105	£24,455
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-6%
Total Net Return (%)	-2%	-1%	5%	11%	15%	28%

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