Flat E14 1 bed 1 bath

Pan Peninsula West Tower, 1 Pan Peninsula Square E14

London, England · E14

Initial Investment

First Year

£174,000First Year

Profit From Rental Income

After 5 Years

£35,384

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£54,711

↗ 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	£33,900	£34,408	£35,269	£36,150	£37,235	£176,963
Total Expenses	£26,418	£26,515	£26,644	£26,776	£26,927	£133,278
Profit Before Tax	£7,482	£7,894	£8,625	£9,375	£10,308	£43,684
Profit After Tax	£6,061	£6,394	£6,986	£7,594	£8,350	£35,384
Change In Property Value	£5	£5	£10,600	£18,921	£25,179	£54,711
Net Return	£6,066	£6,399	£17,587	£26,515	£33,529	£90,095
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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