Flat E14 3 beds 2 baths

New Providence Wharf, 1 Fairmont Avenue, London E14

London, England · E14

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£115,704

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£154,843

↗ 10%After 5 Years

Return On Investment

50%

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	£95,964	£97,403	£99,839	£102,335	£105,405	£500,945
Total Expenses	£71,109	£71,299	£71,585	£71,879	£72,228	£358,100
Profit Before Tax	£24,855	£26,105	£28,253	£30,456	£33,176	£142,845
Profit After Tax	£20,133	£21,145	£22,885	£24,669	£26,873	£115,704
Change In Property Value	£15	£15	£30,001	£53,551	£71,261	£154,843
Net Return	£20,148	£21,160	£52,886	£78,220	£98,134	£270,547
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	14%	18%	50%

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