Flat E14 1 bed 1 bath

Drake House, 4 Victory Place, London E14

London, England · E14

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£25,532

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£42,324

↗ 10%After 5 Years

Return On Investment

51%

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	£26,244	£26,638	£27,304	£27,986	£28,826	£136,997
Total Expenses	£20,891	£20,977	£21,086	£21,198	£21,325	£105,477
Profit Before Tax	£5,353	£5,661	£6,218	£6,788	£7,501	£31,520
Profit After Tax	£4,336	£4,586	£5,036	£5,498	£6,076	£25,532
Change In Property Value	£4	£4	£8,200	£14,637	£19,478	£42,324
Net Return	£4,340	£4,590	£13,236	£20,136	£25,554	£67,855
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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