Flat E14 1 bed 1 bath

Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£195,000First Year

Profit From Rental Income

After 5 Years

£40,356

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£60,905

↗ 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	£37,740	£38,306	£39,264	£40,245	£41,453	£197,008
Total Expenses	£29,182	£29,285	£29,424	£29,566	£29,729	£147,185
Profit Before Tax	£8,558	£9,021	£9,840	£10,680	£11,724	£49,823
Profit After Tax	£6,932	£7,307	£7,971	£8,651	£9,496	£40,356
Change In Property Value	£6	£6	£11,800	£21,063	£28,029	£60,905
Net Return	£6,938	£7,313	£19,771	£29,714	£37,526	£101,261
Return From Rental Income (%)	4%	4%	4%	4%	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