Flat E14 1 bed 1 bath

Marsh Wall, South Quay Plaza E14

London, England · E14

Initial Investment

First Year

£246,625First Year

Profit From Rental Income

After 5 Years

£52,640

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£76,131

↗ 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	£47,196	£47,904	£49,102	£50,329	£51,839	£246,370
Total Expenses	£35,980	£36,097	£36,259	£36,426	£36,620	£181,382
Profit Before Tax	£11,216	£11,807	£12,842	£13,903	£15,219	£64,988
Profit After Tax	£9,085	£9,564	£10,402	£11,261	£12,328	£52,640
Change In Property Value	£7	£7	£14,750	£26,329	£35,037	£76,131
Net Return	£9,092	£9,571	£25,152	£37,591	£47,364	£128,771
Return From Rental Income (%)	4%	4%	4%	5%	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