Flat E14 3 beds 2 baths

Corson House, City Island Way, London E14

London, England · E14

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£66,030

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 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	£57,576	£58,440	£59,901	£61,398	£63,240	£300,555
Total Expenses	£43,465	£43,597	£43,787	£43,980	£44,207	£219,036
Profit Before Tax	£14,111	£14,842	£16,114	£17,418	£19,033	£81,518
Profit After Tax	£11,430	£12,022	£13,052	£14,109	£15,417	£66,030
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£11,439	£12,031	£31,053	£46,239	£58,174	£158,936
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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