Flat E14 3 beds 2 baths

222 Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£432,250First Year

Profit From Rental Income

After 5 Years

£93,038

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£126,455

↗ 10%After 5 Years

Return On Investment

51%

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	£78,396	£79,572	£81,561	£83,600	£86,108	£409,238
Total Expenses	£58,441	£58,605	£58,847	£59,095	£59,388	£294,376
Profit Before Tax	£19,955	£20,967	£22,714	£24,506	£26,720	£114,861
Profit After Tax	£16,163	£16,983	£18,399	£19,849	£21,643	£93,038
Change In Property Value	£12	£12	£24,500	£43,733	£58,197	£126,455
Net Return	£16,175	£16,995	£42,899	£63,583	£79,840	£219,493
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	18%	51%

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