Flat E14 3 beds 2 baths

St Davids Square, Isle Of Dogs, London E14

London, England · E14

Initial Investment

First Year

£203,750First Year

Profit From Rental Income

After 5 Years

£42,458

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£63,486

↗ 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	£39,348	£39,938	£40,937	£41,960	£43,219	£205,402
Total Expenses	£30,335	£30,440	£30,583	£30,729	£30,897	£152,984
Profit Before Tax	£9,013	£9,498	£10,354	£11,231	£12,321	£52,418
Profit After Tax	£7,301	£7,694	£8,387	£9,097	£9,980	£42,458
Change In Property Value	£6	£6	£12,300	£21,956	£29,217	£63,486
Net Return	£7,307	£7,700	£20,687	£31,053	£39,197	£105,944
Return From Rental Income (%)	4%	4%	4%	4%	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