Flat E14 1 bed 1 bath

The Bellamy, 29 Byng Street, Isle Of Dogs, London E14

London, England · E14

Initial Investment

First Year

£152,650First Year

Profit From Rental Income

After 5 Years

£30,345

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£48,414

↗ 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	£30,000	£30,450	£31,211	£31,992	£32,951	£156,604
Total Expenses	£23,608	£23,699	£23,818	£23,940	£24,078	£119,142
Profit Before Tax	£6,392	£6,751	£7,394	£8,052	£8,873	£37,463
Profit After Tax	£5,178	£5,469	£5,989	£6,522	£7,187	£30,345
Change In Property Value	£5	£5	£9,380	£16,744	£22,281	£48,414
Net Return	£5,183	£5,473	£15,369	£23,266	£29,468	£78,759
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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