Flat
E14
2 beds
2 baths
Marsh Wall, South Quay E14
London, England · E14
View property listing
Initial Investment
£474,250First YearProfit From Rental Income
£101,602
↗ 21%After 5 Years
Change In Property Value
£137,294
↗ 10%After 5 Years
Return On Investment
50%
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 | £85,080 | £86,356 | £88,515 | £90,728 | £93,450 | £444,129 |
| Total Expenses | £63,276 | £63,449 | £63,708 | £63,973 | £64,288 | £318,695 |
| Profit Before Tax | £21,804 | £22,907 | £24,807 | £26,755 | £29,162 | £125,434 |
| Profit After Tax | £17,661 | £18,555 | £20,094 | £21,671 | £23,621 | £101,602 |
| Change In Property Value | £13 | £13 | £26,601 | £47,482 | £63,185 | £137,294 |
| Net Return | £17,675 | £18,568 | £46,694 | £69,153 | £86,806 | £238,896 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change