Flat E14 1 bed 1 bath

Pan Peninsula Square, London E14

London, England · E14

Initial Investment

First Year

£99,800First Year

Profit From Rental Income

After 5 Years

£17,847

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£32,827

↗ 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	£20,340	£20,645	£21,161	£21,690	£22,341	£106,178
Total Expenses	£16,651	£16,727	£16,822	£16,919	£17,026	£84,144
Profit Before Tax	£3,689	£3,918	£4,339	£4,772	£5,315	£22,033
Profit After Tax	£2,988	£3,174	£3,515	£3,865	£4,305	£17,847
Change In Property Value	£3	£3	£6,360	£11,353	£15,107	£32,827
Net Return	£2,992	£3,177	£9,875	£15,218	£19,412	£50,674
Return From Rental Income (%)	3%	3%	4%	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