Flat E14 1 bed 1 bath

10 Newport Avenue, London E14

London, England · E14

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£17,644

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 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	£20,160	£20,462	£20,974	£21,498	£22,143	£105,238
Total Expenses	£16,514	£16,590	£16,684	£16,780	£16,887	£83,455
Profit Before Tax	£3,646	£3,873	£4,290	£4,718	£5,256	£21,783
Profit After Tax	£2,954	£3,137	£3,475	£3,822	£4,257	£17,644
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£2,957	£3,140	£9,775	£15,067	£19,222	£50,161
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