Flat E14 1 bed 1 bath

67 Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£249,425First Year

Profit From Rental Income

After 5 Years

£53,318

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£76,957

↗ 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	£47,712	£48,428	£49,638	£50,879	£52,406	£249,063
Total Expenses	£36,349	£36,466	£36,631	£36,798	£36,994	£183,238
Profit Before Tax	£11,363	£11,961	£13,008	£14,081	£15,412	£65,825
Profit After Tax	£9,204	£9,689	£10,536	£11,405	£12,484	£53,318
Change In Property Value	£7	£7	£14,910	£26,615	£35,417	£76,957
Net Return	£9,212	£9,696	£25,447	£38,020	£47,900	£130,275
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