Flat
E14
2 beds
2 baths
10 Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£310,500First YearProfit From Rental Income
£67,702
↗ 22%After 5 Years
Change In Property Value
£94,970
↗ 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 | £58,860 | £59,743 | £61,236 | £62,767 | £64,650 | £307,257 |
| Total Expenses | £44,387 | £44,521 | £44,714 | £44,911 | £45,142 | £223,674 |
| Profit Before Tax | £14,473 | £15,222 | £16,523 | £17,857 | £19,509 | £83,583 |
| Profit After Tax | £11,723 | £12,330 | £13,384 | £14,464 | £15,802 | £67,702 |
| Change In Property Value | £9 | £9 | £18,400 | £32,845 | £43,707 | £94,970 |
| Net Return | £11,732 | £12,339 | £31,784 | £47,309 | £59,509 | £162,673 |
| 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