Flat E14 1 bed 1 bath

Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£226,500First Year

Profit From Rental Income

After 5 Years

£47,906

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£70,195

↗ 10%After 5 Years

Return On Investment

52%

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	£43,524	£44,177	£45,281	£46,413	£47,806	£227,201
Total Expenses	£33,331	£33,443	£33,596	£33,753	£33,935	£168,058
Profit Before Tax	£10,193	£10,734	£11,685	£12,660	£13,871	£59,143
Profit After Tax	£8,256	£8,695	£9,465	£10,255	£11,235	£47,906
Change In Property Value	£7	£7	£13,600	£24,276	£32,305	£70,195
Net Return	£8,263	£8,701	£23,065	£34,531	£43,540	£118,101
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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