Flat E14 1 bed 1 bath

St. Leonards Road, Poplar, London E14

London, England · E14

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£11,813

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£25,291

↗ 10%After 5 Years

Return On Investment

50%

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	£15,672	£15,907	£16,305	£16,712	£17,214	£81,810
Total Expenses	£13,288	£13,357	£13,440	£13,524	£13,617	£67,226
Profit Before Tax	£2,384	£2,550	£2,865	£3,188	£3,597	£14,584
Profit After Tax	£1,931	£2,065	£2,321	£2,582	£2,913	£11,813
Change In Property Value	£2	£2	£4,900	£8,747	£11,639	£25,291
Net Return	£1,934	£2,068	£7,221	£11,329	£14,553	£37,104
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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