Flat E14 2 beds 2 baths

Vetro, 6 Salter Street E14

London, England · E14

Initial Investment

First Year

£496,250First Year

Profit From Rental Income

After 5 Years

£106,190

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£142,972

↗ 10%After 5 Years

Return On Investment

50%

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	£88,608	£89,937	£92,186	£94,490	£97,325	£462,546
Total Expenses	£65,811	£65,990	£66,257	£66,532	£66,858	£331,447
Profit Before Tax	£22,797	£23,948	£25,928	£27,958	£30,467	£131,099
Profit After Tax	£18,466	£19,398	£21,002	£22,646	£24,678	£106,190
Change In Property Value	£14	£14	£27,701	£49,445	£65,798	£142,972
Net Return	£18,480	£19,411	£48,702	£72,092	£90,476	£249,161
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	18%	50%

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