Flat E14 0 beds 1 bath

Baltimore Wharf, Crossharbour E14

London, England · E14

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£20,084

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£35,614

↗ 10%After 5 Years

Return On Investment

51%

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	£22,068	£22,399	£22,959	£23,533	£24,239	£115,198
Total Expenses	£17,895	£17,974	£18,073	£18,174	£18,287	£90,402
Profit Before Tax	£4,173	£4,425	£4,886	£5,359	£5,952	£24,796
Profit After Tax	£3,380	£3,584	£3,958	£4,341	£4,821	£20,084
Change In Property Value	£3	£3	£6,900	£12,317	£16,390	£35,614
Net Return	£3,384	£3,588	£10,858	£16,658	£21,211	£55,698
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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