Flat E14 1 bed 1 bath

Duckman Tower, Lincoln Plaza, London E14

London, England · E14

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£21,757

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£37,678

↗ 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	£23,352	£23,702	£24,295	£24,902	£25,649	£121,901
Total Expenses	£18,817	£18,898	£19,000	£19,104	£19,222	£95,040
Profit Before Tax	£4,535	£4,805	£5,295	£5,798	£6,427	£26,860
Profit After Tax	£3,674	£3,892	£4,289	£4,696	£5,206	£21,757
Change In Property Value	£4	£4	£7,300	£13,031	£17,340	£37,678
Net Return	£3,677	£3,895	£11,589	£17,727	£22,546	£59,435
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	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