Flat E14 1 bed 1 bath

Telegraph Place, London E14

London, England · E14

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£16,785

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£31,485

↗ 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	£19,512	£19,805	£20,300	£20,807	£21,432	£101,855
Total Expenses	£16,052	£16,127	£16,220	£16,314	£16,420	£81,133
Profit Before Tax	£3,460	£3,677	£4,080	£4,493	£5,012	£20,722
Profit After Tax	£2,803	£2,979	£3,305	£3,639	£4,060	£16,785
Change In Property Value	£3	£3	£6,100	£10,889	£14,490	£31,485
Net Return	£2,806	£2,982	£9,405	£14,528	£18,549	£48,270
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
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