Flat
E14
1 bed
1 bath
50 Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£215,825First YearProfit From Rental Income
£45,317
↗ 21%After 5 Years
Change In Property Value
£67,047
↗ 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 | £41,556 | £42,179 | £43,234 | £44,315 | £45,644 | £216,928 |
| Total Expenses | £31,925 | £32,033 | £32,181 | £32,333 | £32,509 | £160,981 |
| Profit Before Tax | £9,631 | £10,146 | £11,053 | £11,981 | £13,135 | £55,947 |
| Profit After Tax | £7,802 | £8,219 | £8,953 | £9,705 | £10,640 | £45,317 |
| Change In Property Value | £6 | £6 | £12,990 | £23,188 | £30,856 | £67,047 |
| Net Return | £7,808 | £8,225 | £21,943 | £32,893 | £41,496 | £112,364 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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