Flat E14 1 bed 1 bath

Vitruvian Court, Limehouse E14

London, England · E14

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£24,635

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,286

↗ 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	£25,584	£25,968	£26,617	£27,282	£28,101	£133,552
Total Expenses	£20,426	£20,511	£20,619	£20,729	£20,854	£103,139
Profit Before Tax	£5,158	£5,457	£5,998	£6,553	£7,247	£30,413
Profit After Tax	£4,178	£4,420	£4,859	£5,308	£5,870	£24,635
Change In Property Value	£4	£4	£7,999	£14,279	£19,001	£41,286
Net Return	£4,182	£4,424	£12,858	£19,587	£24,871	£65,921
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