Flat E14 3 beds 3 baths

Admirals Way, London E14

London, England · E14

Initial Investment

First Year

£422,050First Year

Profit From Rental Income

After 5 Years

£90,833

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£123,823

↗ 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	£76,740	£77,891	£79,838	£81,834	£84,289	£400,593
Total Expenses	£57,264	£57,425	£57,663	£57,906	£58,195	£288,453
Profit Before Tax	£19,476	£20,466	£22,175	£23,928	£26,095	£112,140
Profit After Tax	£15,775	£16,577	£17,962	£19,382	£21,137	£90,833
Change In Property Value	£12	£12	£23,990	£42,823	£56,985	£123,823
Net Return	£15,787	£16,589	£41,953	£62,205	£78,122	£214,656
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	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