Flat E14 2 beds 2 baths

80 Boardwalk Place, London, London E14

London, England · E14

Initial Investment

First Year

£186,250First Year

Profit From Rental Income

After 5 Years

£38,346

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£58,324

↗ 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	£36,156	£36,698	£37,616	£38,556	£39,713	£188,739
Total Expenses	£28,032	£28,132	£28,267	£28,405	£28,563	£141,399
Profit Before Tax	£8,124	£8,566	£9,349	£10,151	£11,150	£47,340
Profit After Tax	£6,580	£6,939	£7,573	£8,223	£9,031	£38,346
Change In Property Value	£6	£6	£11,300	£20,171	£26,842	£58,324
Net Return	£6,586	£6,944	£18,873	£28,394	£35,873	£96,670
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