Flat E14 3 beds 2 baths

Trafalgar Way, London E14

London, England · E14

Initial Investment

First Year

£263,250First Year

Profit From Rental Income

After 5 Years

£56,515

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£81,034

↗ 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	£50,220	£50,973	£52,248	£53,554	£55,160	£262,155
Total Expenses	£38,167	£38,288	£38,459	£38,633	£38,836	£192,383
Profit Before Tax	£12,053	£12,685	£13,789	£14,921	£16,324	£69,772
Profit After Tax	£9,763	£10,275	£11,169	£12,086	£13,222	£56,515
Change In Property Value	£8	£8	£15,700	£28,025	£37,293	£81,034
Net Return	£9,771	£10,283	£26,869	£40,111	£50,516	£137,550
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