Flat E14 3 beds 2 baths

Botanic Square, London E14

London, England · E14

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£49,487

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 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	£44,784	£45,456	£46,592	£47,757	£49,190	£233,779
Total Expenses	£34,251	£34,364	£34,521	£34,681	£34,867	£172,684
Profit Before Tax	£10,533	£11,092	£12,071	£13,076	£14,323	£61,095
Profit After Tax	£8,532	£8,984	£9,778	£10,592	£11,601	£49,487
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£8,539	£8,991	£23,778	£35,582	£44,857	£121,747
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