Flat
E14
3 beds
3 baths
Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£107,387
↗ 21%After 5 Years
Change In Property Value
£144,520
↗ 10%After 5 Years
Return On Investment
50%
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 | £89,556 | £90,899 | £93,172 | £95,501 | £98,366 | £467,494 |
| Total Expenses | £66,501 | £66,681 | £66,951 | £67,228 | £67,557 | £334,918 |
| Profit Before Tax | £23,055 | £24,218 | £26,221 | £28,273 | £30,809 | £132,577 |
| Profit After Tax | £18,675 | £19,617 | £21,239 | £22,901 | £24,955 | £107,387 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £18,689 | £19,631 | £49,239 | £72,882 | £91,466 | £251,907 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change