Flat E14 2 beds 2 baths

Salter Street, London E14

London, England · E14

Initial Investment

First Year

£404,250First Year

Profit From Rental Income

After 5 Years

£87,115

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£119,229

↗ 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	£73,884	£74,992	£76,867	£78,789	£81,152	£385,684
Total Expenses	£55,213	£55,370	£55,600	£55,836	£56,115	£278,135
Profit Before Tax	£18,671	£19,622	£21,267	£22,952	£25,037	£107,550
Profit After Tax	£15,123	£15,894	£17,226	£18,591	£20,280	£87,115
Change In Property Value	£12	£12	£23,100	£41,234	£54,871	£119,229
Net Return	£15,135	£15,906	£40,327	£59,826	£75,151	£206,344
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	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