Flat E14 2 beds 1 bath

Bagshaw Building, Wardian, East Tower, London E14

London, England · E14

Initial Investment

First Year

£438,250First Year

Profit From Rental Income

After 5 Years

£94,189

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£128,003

↗ 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	£79,332	£80,522	£82,535	£84,598	£87,136	£414,124
Total Expenses	£59,130	£59,295	£59,539	£59,790	£60,086	£297,841
Profit Before Tax	£20,202	£21,227	£22,996	£24,809	£27,050	£116,283
Profit After Tax	£16,363	£17,194	£18,626	£20,095	£21,911	£94,189
Change In Property Value	£12	£12	£24,800	£44,269	£58,909	£128,003
Net Return	£16,376	£17,206	£43,427	£64,364	£80,820	£222,193
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	18%	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