Flat E14 3 beds 2 baths

South Quay Plaza, 185 Marsh Wall E14

London, England · E14

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£111,546

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£149,681

↗ 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	£92,760	£94,151	£96,505	£98,918	£101,885	£484,220
Total Expenses	£68,805	£68,990	£69,268	£69,553	£69,893	£346,509
Profit Before Tax	£23,955	£25,162	£27,237	£29,364	£31,993	£137,711
Profit After Tax	£19,404	£20,381	£22,062	£23,785	£25,914	£111,546
Change In Property Value	£15	£15	£29,001	£51,766	£68,886	£149,681
Net Return	£19,418	£20,395	£51,063	£75,551	£94,800	£261,227
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	14%	18%	50%

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