Flat E14 2 beds 2 baths

Crews Street, London E14

London, England · E14

Initial Investment

First Year

£144,250First Year

Profit From Rental Income

After 5 Years

£28,356

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£45,937

↗ 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	£28,464	£28,891	£29,613	£30,354	£31,264	£148,586
Total Expenses	£22,502	£22,590	£22,706	£22,824	£22,957	£113,579
Profit Before Tax	£5,962	£6,300	£6,908	£7,530	£8,307	£35,007
Profit After Tax	£4,829	£5,103	£5,595	£6,099	£6,729	£28,356
Change In Property Value	£4	£4	£8,900	£15,887	£21,141	£45,937
Net Return	£4,834	£5,108	£14,495	£21,986	£27,869	£74,293
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