Flat E14 1 bed 1 bath

Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£232,800First Year

Profit From Rental Income

After 5 Years

£49,306

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£72,054

↗ 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	£44,652	£45,322	£46,455	£47,616	£49,045	£233,089
Total Expenses	£34,158	£34,271	£34,428	£34,588	£34,773	£172,218
Profit Before Tax	£10,494	£11,050	£12,027	£13,029	£14,272	£60,872
Profit After Tax	£8,500	£8,951	£9,742	£10,553	£11,560	£49,306
Change In Property Value	£7	£7	£13,960	£24,919	£33,160	£72,054
Net Return	£8,507	£8,958	£23,702	£35,472	£44,720	£121,359
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