Flat
E14
2 beds
2 baths
222 Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£64,065
↗ 22%After 5 Years
Change In Property Value
£90,325
↗ 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 | £56,004 | £56,844 | £58,265 | £59,722 | £61,513 | £292,348 |
| Total Expenses | £42,316 | £42,446 | £42,631 | £42,821 | £43,042 | £213,256 |
| Profit Before Tax | £13,688 | £14,398 | £15,634 | £16,901 | £18,471 | £79,092 |
| Profit After Tax | £11,087 | £11,662 | £12,664 | £13,690 | £14,962 | £64,065 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £11,096 | £11,671 | £30,164 | £44,928 | £56,531 | £154,390 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change