Flat E14 1 bed 1 bath

Arena Tower, 25 Crossharbour Plaza, London E14

London, England · E14

Initial Investment

First Year

£190,800First Year

Profit From Rental Income

After 5 Years

£39,362

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£59,666

↗ 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	£36,972	£37,527	£38,465	£39,426	£40,609	£192,999
Total Expenses	£28,629	£28,731	£28,868	£29,008	£29,169	£144,404
Profit Before Tax	£8,343	£8,796	£9,597	£10,419	£11,441	£48,595
Profit After Tax	£6,758	£7,125	£7,774	£8,439	£9,267	£39,362
Change In Property Value	£6	£6	£11,560	£20,635	£27,459	£59,666
Net Return	£6,763	£7,130	£19,334	£29,074	£36,726	£99,028
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