Flat E14 1 bed 1 bath

Echo House, London City Island, London E14

London, England · E14

Initial Investment

First Year

£131,300First Year

Profit From Rental Income

After 5 Years

£25,305

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£42,117

↗ 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	£26,100	£26,492	£27,154	£27,833	£28,668	£136,246
Total Expenses	£20,797	£20,883	£20,992	£21,103	£21,230	£105,005
Profit Before Tax	£5,303	£5,609	£6,162	£6,729	£7,438	£31,241
Profit After Tax	£4,295	£4,543	£4,991	£5,451	£6,025	£25,305
Change In Property Value	£4	£4	£8,160	£14,566	£19,383	£42,117
Net Return	£4,299	£4,547	£13,151	£20,016	£25,408	£67,422
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
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