Flat E14 1 bed 1 bath

Cold Harbour, London E14

London, England · E14

Initial Investment

First Year

£117,996First Year

Profit From Rental Income

After 5 Years

£22,142

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£38,194

↗ 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	£23,664	£24,019	£24,619	£25,235	£25,992	£123,529
Total Expenses	£19,046	£19,127	£19,230	£19,336	£19,454	£96,193
Profit Before Tax	£4,618	£4,892	£5,389	£5,899	£6,538	£27,336
Profit After Tax	£3,741	£3,962	£4,365	£4,778	£5,296	£22,142
Change In Property Value	£4	£4	£7,400	£13,209	£17,577	£38,194
Net Return	£3,744	£3,966	£11,765	£17,987	£22,873	£60,336
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