Flat E14 2 beds 2 baths

Wards Place, London E14

London, England · E14

Initial Investment

First Year

£374,250First Year

Profit From Rental Income

After 5 Years

£80,946

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£111,487

↗ 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	£69,096	£70,132	£71,886	£73,683	£75,893	£360,690
Total Expenses	£51,759	£51,908	£52,127	£52,350	£52,614	£260,757
Profit Before Tax	£17,337	£18,224	£19,759	£21,333	£23,280	£99,933
Profit After Tax	£14,043	£14,762	£16,005	£17,280	£18,856	£80,946
Change In Property Value	£11	£11	£21,600	£38,557	£51,308	£111,487
Net Return	£14,054	£14,772	£37,605	£55,836	£70,164	£192,433
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	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