Flat E14 2 beds 1 bath

Ability Place, Millharbour, London E14

London, England · E14

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£32,514

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 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	£31,668	£32,143	£32,947	£33,770	£34,783	£165,311
Total Expenses	£24,806	£24,899	£25,023	£25,149	£25,293	£125,170
Profit Before Tax	£6,862	£7,244	£7,924	£8,621	£9,490	£40,141
Profit After Tax	£5,558	£5,867	£6,418	£6,983	£7,687	£32,514
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£5,563	£5,872	£16,319	£24,655	£31,203	£83,613
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