Flat E14 1 bed 1 bath

One Thames Quay, 222 Marsh Wall E14

London, England · E14

Initial Investment

First Year

£214,250First Year

Profit From Rental Income

After 5 Years

£44,944

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£66,582

↗ 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	£41,268	£41,887	£42,934	£44,008	£45,328	£215,425
Total Expenses	£31,717	£31,825	£31,973	£32,124	£32,299	£159,938
Profit Before Tax	£9,551	£10,062	£10,961	£11,884	£13,029	£55,487
Profit After Tax	£7,736	£8,150	£8,879	£9,626	£10,554	£44,944
Change In Property Value	£6	£6	£12,900	£23,027	£30,642	£66,582
Net Return	£7,743	£8,157	£21,779	£32,653	£41,196	£111,527
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