Flat E14 3 beds 2 baths

Defoe House, London City Island, London E14

London, England · E14

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£61,871

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 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	£54,372	£55,188	£56,567	£57,981	£59,721	£283,829
Total Expenses	£41,161	£41,289	£41,469	£41,655	£41,871	£207,445
Profit Before Tax	£13,211	£13,899	£15,098	£16,327	£17,850	£76,384
Profit After Tax	£10,701	£11,258	£12,229	£13,225	£14,458	£61,871
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£10,709	£11,267	£29,230	£43,570	£54,839	£149,616
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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