Flat E14 1 bed 1 bath

Salter Street, London E14

London, England · E14

Initial Investment

First Year

£33,625First Year

Profit From Rental Income

After 5 Years

£543

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£11,226

↗ 10%After 5 Years

Return On Investment

35%

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	£6,960	£7,064	£7,241	£7,422	£7,645	£36,332
Total Expenses	£7,011	£7,067	£7,128	£7,190	£7,255	£35,650
Profit Before Tax	£-51	£-3	£113	£232	£390	£682
Profit After Tax	£-51	£-3	£92	£188	£316	£543
Change In Property Value	£1	£1	£2,175	£3,882	£5,166	£11,226
Net Return	£-50	£-2	£2,267	£4,071	£5,482	£11,769
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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