Flat E14 1 bed 1 bath

St Davids Square, London E14

London, England · E14

Initial Investment

First Year

£114,497First Year

Profit From Rental Income

After 5 Years

£21,374

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 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	£23,040	£23,386	£23,970	£24,569	£25,307	£120,272
Total Expenses	£18,587	£18,667	£18,769	£18,873	£18,989	£93,884
Profit Before Tax	£4,453	£4,718	£5,201	£5,697	£6,318	£26,387
Profit After Tax	£3,607	£3,822	£4,213	£4,615	£5,117	£21,374
Change In Property Value	£4	£4	£7,200	£12,852	£17,102	£37,162
Net Return	£3,611	£3,825	£11,413	£17,467	£22,220	£58,536
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
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