Flat E14 1 bed 1 bath

Narrow Street, Limehouse, London, UK E14

London, England · E14

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£23,384

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 10%After 5 Years

Return On Investment

51%

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	£24,624	£24,993	£25,618	£26,259	£27,046	£128,541
Total Expenses	£19,737	£19,820	£19,926	£20,034	£20,155	£99,672
Profit Before Tax	£4,887	£5,173	£5,693	£6,225	£6,891	£28,869
Profit After Tax	£3,958	£4,190	£4,611	£5,042	£5,582	£23,384
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£3,962	£4,194	£12,311	£18,787	£23,872	£63,127
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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