Flat E14 1 bed 1 bath

Bridgewater House, London City Island, London E14

London, England · E14

Initial Investment

First Year

£155,450First Year

Profit From Rental Income

After 5 Years

£31,023

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£49,240

↗ 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	£30,516	£30,974	£31,748	£32,542	£33,518	£159,298
Total Expenses	£23,977	£24,068	£24,189	£24,312	£24,452	£120,998
Profit Before Tax	£6,539	£6,905	£7,559	£8,230	£9,066	£38,300
Profit After Tax	£5,297	£5,593	£6,123	£6,666	£7,343	£31,023
Change In Property Value	£5	£5	£9,540	£17,029	£22,661	£49,240
Net Return	£5,302	£5,598	£15,663	£23,695	£30,004	£80,263
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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