Flat E14 1 bed 1 bath

Aspen, Marsh Wall, Isle Of Dogs, London E14

London, England · E14

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£48,244

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£70,712

↗ 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	£43,824	£44,481	£45,593	£46,733	£48,135	£228,767
Total Expenses	£33,560	£33,672	£33,826	£33,984	£34,166	£169,207
Profit Before Tax	£10,264	£10,810	£11,768	£12,750	£13,969	£59,560
Profit After Tax	£8,314	£8,756	£9,532	£10,327	£11,315	£48,244
Change In Property Value	£7	£7	£13,700	£24,455	£32,543	£70,712
Net Return	£8,321	£8,763	£23,232	£34,782	£43,857	£118,955
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