Flat
E14
3 beds
2 baths
Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£518,250First YearProfit From Rental Income
£110,732
↗ 21%After 5 Years
Change In Property Value
£148,649
↗ 10%After 5 Years
Return On Investment
50%
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 | £92,124 | £93,506 | £95,844 | £98,240 | £101,187 | £480,900 |
| Total Expenses | £68,344 | £68,529 | £68,805 | £69,089 | £69,426 | £344,193 |
| Profit Before Tax | £23,780 | £24,977 | £27,038 | £29,151 | £31,761 | £136,706 |
| Profit After Tax | £19,261 | £20,232 | £21,901 | £23,612 | £25,726 | £110,732 |
| Change In Property Value | £14 | £14 | £28,801 | £51,409 | £68,411 | £148,649 |
| Net Return | £19,276 | £20,246 | £50,702 | £75,021 | £94,137 | £259,381 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change