Flat E14 2 beds 2 baths

Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£237,000First Year

Profit From Rental Income

After 5 Years

£50,300

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£73,292

↗ 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	£45,420	£46,101	£47,254	£48,435	£49,888	£237,099
Total Expenses	£34,711	£34,825	£34,984	£35,146	£35,334	£174,999
Profit Before Tax	£10,709	£11,276	£12,270	£13,290	£14,555	£62,099
Profit After Tax	£8,674	£9,133	£9,939	£10,765	£11,789	£50,300
Change In Property Value	£7	£7	£14,200	£25,348	£33,730	£73,292
Net Return	£8,681	£9,141	£24,139	£36,112	£45,520	£123,593
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