Flat E14 2 beds 2 baths

Amory Tower, Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£258,000First Year

Profit From Rental Income

After 5 Years

£55,272

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£79,486

↗ 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	£49,260	£49,999	£51,249	£52,530	£54,106	£257,144
Total Expenses	£37,476	£37,596	£37,764	£37,936	£38,136	£188,906
Profit Before Tax	£11,784	£12,403	£13,485	£14,595	£15,970	£68,237
Profit After Tax	£9,545	£10,047	£10,923	£11,822	£12,936	£55,272
Change In Property Value	£8	£8	£15,400	£27,490	£36,581	£79,486
Net Return	£9,553	£10,054	£26,323	£39,311	£49,517	£134,758
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