Flat E14 2 beds 2 baths

Victoria Wharf, Narrow Street E14

London, England · E14

Initial Investment

First Year

£247,500First Year

Profit From Rental Income

After 5 Years

£52,878

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£76,389

↗ 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	£47,364	£48,074	£49,276	£50,508	£52,023	£247,246
Total Expenses	£36,096	£36,213	£36,376	£36,543	£36,737	£181,965
Profit Before Tax	£11,268	£11,862	£12,900	£13,965	£15,286	£65,281
Profit After Tax	£9,127	£9,608	£10,449	£11,312	£12,382	£52,878
Change In Property Value	£7	£7	£14,800	£26,419	£35,156	£76,389
Net Return	£9,135	£9,615	£25,249	£37,730	£47,537	£129,267
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	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