Flat E14 2 beds 2 baths

Blackwall Reach, Cotton Road London E14

London, England · E14

Initial Investment

First Year

£204,625First Year

Profit From Rental Income

After 5 Years

£42,650

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£63,744

↗ 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	£39,504	£40,097	£41,099	£42,126	£43,390	£206,216
Total Expenses	£30,450	£30,555	£30,698	£30,845	£31,014	£153,561
Profit Before Tax	£9,054	£9,542	£10,401	£11,282	£12,376	£52,655
Profit After Tax	£7,334	£7,729	£8,425	£9,138	£10,025	£42,650
Change In Property Value	£6	£6	£12,350	£22,045	£29,336	£63,744
Net Return	£7,340	£7,735	£20,775	£31,183	£39,361	£106,394
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