Flat E14 1 bed 1 bath

Isle Of Dogs, London E14

London, England · E14

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£15,971

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£30,452

↗ 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	£18,876	£19,159	£19,638	£20,129	£20,733	£98,535
Total Expenses	£15,592	£15,666	£15,757	£15,850	£15,953	£78,817
Profit Before Tax	£3,284	£3,493	£3,881	£4,279	£4,780	£19,718
Profit After Tax	£2,660	£2,829	£3,144	£3,466	£3,872	£15,971
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£2,663	£2,832	£9,044	£13,998	£17,887	£46,424
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	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