Flat E14 3 beds 2 baths

St. Davids Square, London E14

London, England · E14

Initial Investment

First Year

£237,000First Year

Profit From Rental Income

After 5 Years

£50,392

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£73,292

↗ 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	£45,444	£46,126	£47,279	£48,461	£49,915	£237,224
Total Expenses	£34,714	£34,828	£34,986	£35,148	£35,336	£175,012
Profit Before Tax	£10,730	£11,298	£12,293	£13,313	£14,578	£62,212
Profit After Tax	£8,692	£9,151	£9,957	£10,783	£11,809	£50,392
Change In Property Value	£7	£7	£14,200	£25,348	£33,730	£73,292
Net Return	£8,699	£9,158	£24,157	£36,131	£45,539	£123,684
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