Flat E14 2 beds 2 baths

Observatory Mews, Isle Of Dogs E14

London, England · E14

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£24,243

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 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	£25,272	£25,651	£26,292	£26,950	£27,758	£131,923
Total Expenses	£20,199	£20,283	£20,390	£20,499	£20,623	£101,994
Profit Before Tax	£5,073	£5,368	£5,903	£6,450	£7,135	£29,930
Profit After Tax	£4,109	£4,348	£4,781	£5,225	£5,780	£24,243
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£4,113	£4,352	£12,681	£19,326	£24,545	£65,018
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