Flat E14 1 bed 1 bath

Queensbury House, London E14

London, England · E14

Initial Investment

First Year

£39,400First Year

Profit From Rental Income

After 5 Years

£2,117

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£13,213

↗ 10%After 5 Years

Return On Investment

39%

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	£8,184	£8,307	£8,514	£8,727	£8,989	£42,722
Total Expenses	£7,897	£7,955	£8,019	£8,084	£8,153	£40,107
Profit Before Tax	£287	£352	£496	£643	£836	£2,614
Profit After Tax	£233	£285	£401	£521	£677	£2,117
Change In Property Value	£1	£1	£2,560	£4,570	£6,081	£13,213
Net Return	£234	£286	£2,962	£5,091	£6,758	£15,331
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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