Flat
E14
2 beds
2 baths
10 Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£181,700First YearProfit From Rental Income
£37,238
↗ 20%After 5 Years
Change In Property Value
£56,982
↗ 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 | £35,316 | £35,846 | £36,742 | £37,660 | £38,790 | £184,354 |
| Total Expenses | £27,432 | £27,531 | £27,664 | £27,799 | £27,955 | £138,382 |
| Profit Before Tax | £7,884 | £8,315 | £9,078 | £9,861 | £10,835 | £45,973 |
| Profit After Tax | £6,386 | £6,735 | £7,353 | £7,987 | £8,776 | £37,238 |
| Change In Property Value | £6 | £6 | £11,040 | £19,707 | £26,224 | £56,982 |
| Net Return | £6,391 | £6,740 | £18,394 | £27,694 | £35,001 | £94,220 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change