Flat E14 2 beds 1 bath

Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£366,250First Year

Profit From Rental Income

After 5 Years

£79,273

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£109,422

↗ 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	£67,812	£68,829	£70,550	£72,314	£74,483	£353,988
Total Expenses	£50,837	£50,984	£51,199	£51,420	£51,679	£256,120
Profit Before Tax	£16,975	£17,845	£19,350	£20,894	£22,804	£97,868
Profit After Tax	£13,750	£14,454	£15,674	£16,924	£18,471	£79,273
Change In Property Value	£11	£11	£21,200	£37,843	£50,358	£109,422
Net Return	£13,761	£14,465	£36,874	£54,767	£68,829	£188,696
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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