Flat E14 1 bed 1 bath

Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£41,215

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 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	£38,388	£38,964	£39,938	£40,936	£42,164	£200,391
Total Expenses	£29,644	£29,747	£29,888	£30,031	£30,197	£149,507
Profit Before Tax	£8,744	£9,216	£10,050	£10,905	£11,968	£50,883
Profit After Tax	£7,083	£7,465	£8,141	£8,833	£9,694	£41,215
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£7,089	£7,471	£20,141	£30,253	£38,198	£103,153
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