Flat E14 2 beds 2 baths

Dundee Wharf, Three Colt Street E14

London, England · E14

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£32,131

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£50,582

↗ 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	£31,356	£31,826	£32,622	£33,438	£34,441	£163,683
Total Expenses	£24,576	£24,669	£24,792	£24,917	£25,060	£124,015
Profit Before Tax	£6,780	£7,157	£7,830	£8,520	£9,380	£39,667
Profit After Tax	£5,492	£5,797	£6,342	£6,901	£7,598	£32,131
Change In Property Value	£5	£5	£9,800	£17,493	£23,279	£50,582
Net Return	£5,496	£5,802	£16,143	£24,395	£30,877	£82,712
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