Flat E14 3 beds 1 bath

Barnfield Place, London E14

London, England · E14

Initial Investment

First Year

£244,000First Year

Profit From Rental Income

After 5 Years

£51,973

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£75,357

↗ 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	£46,704	£47,405	£48,590	£49,804	£51,299	£243,801
Total Expenses	£35,633	£35,749	£35,911	£36,076	£36,268	£179,637
Profit Before Tax	£11,071	£11,655	£12,679	£13,728	£15,030	£64,164
Profit After Tax	£8,967	£9,441	£10,270	£11,120	£12,175	£51,973
Change In Property Value	£7	£7	£14,600	£26,062	£34,680	£75,357
Net Return	£8,975	£9,448	£24,870	£37,182	£46,855	£127,330
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