Flat E14 2 beds 2 baths

Agar House, London E14

London, England · E14

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£51,543

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£74,841

↗ 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	£46,380	£47,076	£48,253	£49,459	£50,943	£242,110
Total Expenses	£35,402	£35,518	£35,679	£35,843	£36,034	£178,476
Profit Before Tax	£10,978	£11,558	£12,574	£13,616	£14,909	£63,634
Profit After Tax	£8,892	£9,362	£10,185	£11,029	£12,076	£51,543
Change In Property Value	£7	£7	£14,500	£25,883	£34,443	£74,841
Net Return	£8,899	£9,369	£24,685	£36,912	£46,519	£126,384
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