Flat E14 1 bed 1 bath

50 Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£215,982First Year

Profit From Rental Income

After 5 Years

£45,336

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£67,093

↗ 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	£41,580	£42,204	£43,259	£44,340	£45,670	£217,053
Total Expenses	£31,945	£32,053	£32,202	£32,354	£32,529	£161,082
Profit Before Tax	£9,635	£10,151	£11,057	£11,987	£13,141	£55,971
Profit After Tax	£7,805	£8,222	£8,956	£9,709	£10,644	£45,336
Change In Property Value	£6	£6	£12,999	£23,204	£30,877	£67,093
Net Return	£7,811	£8,228	£21,956	£32,913	£41,522	£112,430
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