Flat E14 1 bed 1 bath

Indescon Court, Millharbour, London E14

London, England · E14

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£40,786

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£61,421

↗ 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	£38,064	£38,635	£39,601	£40,591	£41,809	£198,699
Total Expenses	£29,413	£29,516	£29,656	£29,799	£29,963	£148,346
Profit Before Tax	£8,651	£9,119	£9,945	£10,792	£11,846	£50,353
Profit After Tax	£7,007	£7,386	£8,056	£8,742	£9,595	£40,786
Change In Property Value	£6	£6	£11,900	£21,242	£28,267	£61,421
Net Return	£7,013	£7,392	£19,956	£29,984	£37,862	£102,207
Return From Rental Income (%)	4%	4%	4%	4%	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