Flat E14 1 bed 1 bath

Silvocea Way, London E14

London, England · E14

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£32,085

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£50,582

↗ 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	£31,344	£31,814	£32,610	£33,425	£34,427	£163,620
Total Expenses	£24,575	£24,668	£24,791	£24,916	£25,059	£124,009
Profit Before Tax	£6,769	£7,146	£7,819	£8,509	£9,369	£39,611
Profit After Tax	£5,483	£5,788	£6,333	£6,892	£7,588	£32,085
Change In Property Value	£5	£5	£9,800	£17,493	£23,279	£50,582
Net Return	£5,488	£5,793	£16,133	£24,385	£30,867	£82,667
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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