Flat E14 3 beds 2 baths

Newton Place, London E14

London, England · E14

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£115,841

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£154,843

↗ 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	£96,000	£97,440	£99,876	£102,373	£105,444	£501,133
Total Expenses	£71,113	£71,303	£71,589	£71,883	£72,232	£358,119
Profit Before Tax	£24,888	£26,137	£28,287	£30,490	£33,212	£143,014
Profit After Tax	£20,159	£21,171	£22,912	£24,697	£26,901	£115,841
Change In Property Value	£15	£15	£30,001	£53,551	£71,261	£154,843
Net Return	£20,174	£21,186	£52,913	£78,248	£98,163	£270,684
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	14%	18%	50%

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