Flat E14 3 beds 2 baths

50 Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£542,229First Year

Profit From Rental Income

After 5 Years

£115,667

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£154,838

↗ 10%After 5 Years

Return On Investment

50%

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	£95,952	£97,391	£99,826	£102,322	£105,391	£500,882
Total Expenses	£71,106	£71,296	£71,582	£71,876	£72,225	£358,084
Profit Before Tax	£24,846	£26,096	£28,244	£30,446	£33,166	£142,798
Profit After Tax	£20,125	£21,137	£22,878	£24,661	£26,865	£115,667
Change In Property Value	£15	£15	£30,000	£53,549	£71,259	£154,838
Net Return	£20,140	£21,152	£52,877	£78,211	£98,123	£270,504
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	14%	18%	50%

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