Flat
E14
1 bed
1 bath
222 Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£214,250First YearProfit From Rental Income
£44,990
↗ 21%After 5 Years
Change In Property Value
£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 | £41,280 | £41,899 | £42,947 | £44,020 | £45,341 | £215,487 |
| Total Expenses | £31,718 | £31,826 | £31,974 | £32,125 | £32,300 | £159,944 |
| Profit Before Tax | £9,562 | £10,073 | £10,973 | £11,895 | £13,041 | £55,543 |
| Profit After Tax | £7,745 | £8,159 | £8,888 | £9,635 | £10,563 | £44,990 |
| Change In Property Value | £6 | £6 | £12,900 | £23,027 | £30,642 | £66,582 |
| Net Return | £7,751 | £8,166 | £21,788 | £32,662 | £41,206 | £111,573 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change