Flat E14 1 bed 1 bath

Aspen, Marsh Wall, London, Greater London E14

London, England · E14

Initial Investment

First Year

£201,300First Year

Profit From Rental Income

After 5 Years

£41,848

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£62,763

↗ 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	£38,892	£39,475	£40,462	£41,474	£42,718	£203,022
Total Expenses	£30,012	£30,116	£30,258	£30,403	£30,570	£151,357
Profit Before Tax	£8,880	£9,359	£10,205	£11,071	£12,148	£51,664
Profit After Tax	£7,193	£7,581	£8,266	£8,968	£9,840	£41,848
Change In Property Value	£6	£6	£12,160	£21,706	£28,885	£62,763
Net Return	£7,199	£7,587	£20,426	£30,674	£38,725	£104,611
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
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