Flat E14 2 beds 2 baths

Yabsley Street, London E14

London, England · E14

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£32,944

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£31,992	£32,472	£33,284	£34,116	£35,139	£167,003
Total Expenses	£25,037	£25,131	£25,255	£25,382	£25,527	£126,331
Profit Before Tax	£6,955	£7,341	£8,029	£8,734	£9,612	£40,672
Profit After Tax	£5,634	£5,946	£6,503	£7,074	£7,786	£32,944
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£5,639	£5,951	£16,504	£24,925	£31,540	£84,558
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