Flat
E14
1 bed
1 bath
Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£51,114
↗ 21%After 5 Years
Change In Property Value
£74,325
↗ 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 | £46,056 | £46,747 | £47,916 | £49,113 | £50,587 | £240,419 |
| Total Expenses | £35,172 | £35,287 | £35,447 | £35,610 | £35,800 | £177,315 |
| Profit Before Tax | £10,884 | £11,460 | £12,469 | £13,503 | £14,787 | £63,103 |
| Profit After Tax | £8,816 | £9,283 | £10,100 | £10,938 | £11,977 | £51,114 |
| Change In Property Value | £7 | £7 | £14,400 | £25,705 | £34,205 | £74,325 |
| Net Return | £8,824 | £9,290 | £24,500 | £36,642 | £46,183 | £125,438 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change