Flat E14 2 beds 2 baths

The Langdon, 35 Byron Street, London E14

London, England · E14

Initial Investment

First Year

£200,250First Year

Profit From Rental Income

After 5 Years

£41,691

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£62,453

↗ 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	£38,724	£39,305	£40,287	£41,295	£42,534	£202,145
Total Expenses	£29,876	£29,980	£30,121	£30,266	£30,432	£150,675
Profit Before Tax	£8,848	£9,325	£10,166	£11,029	£12,101	£51,470
Profit After Tax	£7,167	£7,553	£8,235	£8,933	£9,802	£41,691
Change In Property Value	£6	£6	£12,100	£21,599	£28,742	£62,453
Net Return	£7,173	£7,559	£20,335	£30,532	£38,544	£104,144
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