Flat E14 2 beds 2 baths

Parkside West, Blackwall Reach, London E14

London, England · E14

Initial Investment

First Year

£204,625First Year

Profit From Rental Income

After 5 Years

£42,696

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£63,744

↗ 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	£39,516	£40,109	£41,111	£42,139	£43,403	£206,279
Total Expenses	£30,451	£30,556	£30,699	£30,846	£31,015	£153,568
Profit Before Tax	£9,065	£9,553	£10,412	£11,293	£12,388	£52,711
Profit After Tax	£7,343	£7,738	£8,434	£9,147	£10,035	£42,696
Change In Property Value	£6	£6	£12,350	£22,045	£29,336	£63,744
Net Return	£7,349	£7,744	£20,784	£31,193	£39,370	£106,440
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