Flat E14 2 beds 2 baths

The Langdon, 35 Byron Street, London E14

London, England · E14

Initial Investment

First Year

£179,250First Year

Profit From Rental Income

After 5 Years

£36,719

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£56,260

↗ 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	£34,884	£35,407	£36,292	£37,200	£38,316	£182,099
Total Expenses	£27,111	£27,210	£27,341	£27,476	£27,630	£136,768
Profit Before Tax	£7,773	£8,198	£8,951	£9,724	£10,686	£45,332
Profit After Tax	£6,296	£6,640	£7,251	£7,876	£8,656	£36,719
Change In Property Value	£5	£5	£10,900	£19,457	£25,892	£56,260
Net Return	£6,301	£6,646	£18,151	£27,333	£34,547	£92,978
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
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