Flat E14 1 bed 1 bath

Blackwall Way, London E14

London, England · E14

Initial Investment

First Year

£268,150First Year

Profit From Rental Income

After 5 Years

£57,691

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£82,480

↗ 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	£51,120	£51,887	£53,184	£54,514	£56,149	£266,853
Total Expenses	£38,812	£38,935	£39,108	£39,285	£39,491	£195,630
Profit Before Tax	£12,308	£12,952	£14,076	£15,229	£16,658	£71,223
Profit After Tax	£9,969	£10,491	£11,402	£12,336	£13,493	£57,691
Change In Property Value	£8	£8	£15,980	£28,525	£37,958	£82,480
Net Return	£9,977	£10,499	£27,382	£40,860	£51,452	£140,170
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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