Flat E14 3 beds 2 baths

Indescon Square, London E14

London, England · E14

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£39,543

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£59,873

↗ 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	£37,104	£37,661	£38,602	£39,567	£40,754	£193,688
Total Expenses	£28,722	£28,824	£28,961	£29,101	£29,262	£144,870
Profit Before Tax	£8,382	£8,837	£9,641	£10,466	£11,492	£48,818
Profit After Tax	£6,790	£7,158	£7,810	£8,478	£9,308	£39,543
Change In Property Value	£6	£6	£11,600	£20,706	£27,554	£59,873
Net Return	£6,795	£7,164	£19,410	£29,184	£36,863	£99,415
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