Flat
E14
2 beds
1 bath
Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£293,000First YearProfit From Rental Income
£63,544
↗ 22%After 5 Years
Change In Property Value
£89,809
↗ 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 | £55,656 | £56,491 | £57,903 | £59,351 | £61,131 | £290,532 |
| Total Expenses | £42,083 | £42,212 | £42,397 | £42,585 | £42,806 | £212,083 |
| Profit Before Tax | £13,573 | £14,279 | £15,507 | £16,766 | £18,325 | £78,449 |
| Profit After Tax | £10,994 | £11,566 | £12,560 | £13,580 | £14,844 | £63,544 |
| Change In Property Value | £9 | £9 | £17,400 | £31,060 | £41,331 | £89,809 |
| Net Return | £11,003 | £11,574 | £29,961 | £44,640 | £56,175 | £153,353 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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