Flat E14 1 bed 1 bath

One Thames Quay, Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£224,050First Year

Profit From Rental Income

After 5 Years

£47,249

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£69,473

↗ 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	£43,056	£43,702	£44,794	£45,914	£47,292	£224,758
Total Expenses	£33,007	£33,117	£33,270	£33,426	£33,606	£166,425
Profit Before Tax	£10,049	£10,584	£11,525	£12,489	£13,686	£58,333
Profit After Tax	£8,140	£8,573	£9,335	£10,116	£11,085	£47,249
Change In Property Value	£7	£7	£13,460	£24,027	£31,973	£69,473
Net Return	£8,147	£8,580	£22,795	£34,142	£43,058	£116,722
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